[RVIEW] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 8,167 8,642 10,410 11,384 16,845 16,284 13,730 -29.34% QoQ % -5.50% -16.98% -8.56% -32.42% 3.45% 18.60% - Horiz. % 59.48% 62.94% 75.82% 82.91% 122.69% 118.60% 100.00%
PBT 2,508 2,985 40 4,978 9,243 7,198 10,167 -60.77% QoQ % -15.98% 7,362.50% -99.20% -46.14% 28.41% -29.20% - Horiz. % 24.67% 29.36% 0.39% 48.96% 90.91% 70.80% 100.00%
Tax -713 -743 -738 -1,530 -2,393 -2,406 -1,928 -48.57% QoQ % 4.04% -0.68% 51.76% 36.06% 0.54% -24.79% - Horiz. % 36.98% 38.54% 38.28% 79.36% 124.12% 124.79% 100.00%
NP 1,795 2,242 -698 3,448 6,850 4,792 8,239 -63.89% QoQ % -19.94% 421.20% -120.24% -49.66% 42.95% -41.84% - Horiz. % 21.79% 27.21% -8.47% 41.85% 83.14% 58.16% 100.00%
NP to SH 1,795 2,117 -601 3,399 6,615 4,666 7,746 -62.37% QoQ % -15.21% 452.25% -117.68% -48.62% 41.77% -39.76% - Horiz. % 23.17% 27.33% -7.76% 43.88% 85.40% 60.24% 100.00%
Tax Rate 28.43 % 24.89 % 1,845.00 % 30.74 % 25.89 % 33.43 % 18.96 % 31.10% QoQ % 14.22% -98.65% 5,901.95% 18.73% -22.55% 76.32% - Horiz. % 149.95% 131.28% 9,731.01% 162.13% 136.55% 176.32% 100.00%
Total Cost 6,372 6,400 11,108 7,936 9,995 11,492 5,491 10.46% QoQ % -0.44% -42.38% 39.97% -20.60% -13.03% 109.29% - Horiz. % 116.04% 116.55% 202.29% 144.53% 182.03% 209.29% 100.00%
Net Worth 370,944 433,849 367,053 380,672 377,429 383,914 378,078 -1.27% QoQ % -14.50% 18.20% -3.58% 0.86% -1.69% 1.54% - Horiz. % 98.11% 114.75% 97.08% 100.69% 99.83% 101.54% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 129 - 12,970 - 129 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 10,000.07% 0.00% 100.00%
Div Payout % - % - % - % - % 196.07 % - % 1.67 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 11,740.72% 0.00% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 370,944 433,849 367,053 380,672 377,429 383,914 378,078 -1.27% QoQ % -14.50% 18.20% -3.58% 0.86% -1.69% 1.54% - Horiz. % 98.11% 114.75% 97.08% 100.69% 99.83% 101.54% 100.00%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 21.98 % 25.94 % -6.71 % 30.29 % 40.66 % 29.43 % 60.01 % -48.90% QoQ % -15.27% 486.59% -122.15% -25.50% 38.16% -50.96% - Horiz. % 36.63% 43.23% -11.18% 50.47% 67.76% 49.04% 100.00%
ROE 0.48 % 0.49 % -0.16 % 0.89 % 1.75 % 1.22 % 2.05 % -62.11% QoQ % -2.04% 406.25% -117.98% -49.14% 43.44% -40.49% - Horiz. % 23.41% 23.90% -7.80% 43.41% 85.37% 59.51% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.59 13.33 16.05 17.55 25.98 25.11 21.17 -29.35% QoQ % -5.55% -16.95% -8.55% -32.45% 3.46% 18.61% - Horiz. % 59.47% 62.97% 75.81% 82.90% 122.72% 118.61% 100.00%
EPS 2.77 3.26 -0.93 5.24 10.20 7.20 11.94 -62.35% QoQ % -15.03% 450.54% -117.75% -48.63% 41.67% -39.70% - Horiz. % 23.20% 27.30% -7.79% 43.89% 85.43% 60.30% 100.00%
DPS 0.00 0.00 0.20 0.00 20.00 0.00 0.20 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 10,000.00% 0.00% 100.00%
NAPS 5.7200 6.6900 5.6600 5.8700 5.8200 5.9200 5.8300 -1.27% QoQ % -14.50% 18.20% -3.58% 0.86% -1.69% 1.54% - Horiz. % 98.11% 114.75% 97.08% 100.69% 99.83% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 64,850 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.59 13.33 16.05 17.55 25.98 25.11 21.17 -29.35% QoQ % -5.55% -16.95% -8.55% -32.45% 3.46% 18.61% - Horiz. % 59.47% 62.97% 75.81% 82.90% 122.72% 118.61% 100.00%
EPS 2.77 3.26 -0.93 5.24 10.20 7.20 11.94 -62.35% QoQ % -15.03% 450.54% -117.75% -48.63% 41.67% -39.70% - Horiz. % 23.20% 27.30% -7.79% 43.89% 85.43% 60.30% 100.00%
DPS 0.00 0.00 0.20 0.00 20.00 0.00 0.20 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 10,000.00% 0.00% 100.00%
NAPS 5.7200 6.6900 5.6600 5.8700 5.8200 5.9200 5.8300 -1.27% QoQ % -14.50% 18.20% -3.58% 0.86% -1.69% 1.54% - Horiz. % 98.11% 114.75% 97.08% 100.69% 99.83% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.3800 3.4000 3.8000 3.5000 3.7200 3.3700 3.3400 -
P/RPS 26.84 25.51 23.67 19.94 14.32 13.42 15.78 42.63% QoQ % 5.21% 7.77% 18.71% 39.25% 6.71% -14.96% - Horiz. % 170.09% 161.66% 150.00% 126.36% 90.75% 85.04% 100.00%
P/EPS 122.11 104.15 -410.04 66.78 36.47 46.84 27.96 167.91% QoQ % 17.24% 125.40% -714.02% 83.11% -22.14% 67.53% - Horiz. % 436.73% 372.50% -1,466.52% 238.84% 130.44% 167.53% 100.00%
EY 0.82 0.96 -0.24 1.50 2.74 2.14 3.58 -62.67% QoQ % -14.58% 500.00% -116.00% -45.26% 28.04% -40.22% - Horiz. % 22.91% 26.82% -6.70% 41.90% 76.54% 59.78% 100.00%
DY 0.00 0.00 0.05 0.00 5.38 0.00 0.06 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 83.33% 0.00% 8,966.67% 0.00% 100.00%
P/NAPS 0.59 0.51 0.67 0.60 0.64 0.57 0.57 2.33% QoQ % 15.69% -23.88% 11.67% -6.25% 12.28% 0.00% - Horiz. % 103.51% 89.47% 117.54% 105.26% 112.28% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 - - 29/11/22 22/08/22 - - -
Price 3.1600 3.4600 3.4000 3.5000 3.3300 3.6500 3.5200 -
P/RPS 25.09 25.96 21.18 19.94 12.82 14.54 16.63 31.64% QoQ % -3.35% 22.57% 6.22% 55.54% -11.83% -12.57% - Horiz. % 150.87% 156.10% 127.36% 119.90% 77.09% 87.43% 100.00%
P/EPS 114.17 105.99 -366.87 66.78 32.65 50.73 29.47 147.28% QoQ % 7.72% 128.89% -649.37% 104.53% -35.64% 72.14% - Horiz. % 387.41% 359.65% -1,244.89% 226.60% 110.79% 172.14% 100.00%
EY 0.88 0.94 -0.27 1.50 3.06 1.97 3.39 -59.41% QoQ % -6.38% 448.15% -118.00% -50.98% 55.33% -41.89% - Horiz. % 25.96% 27.73% -7.96% 44.25% 90.27% 58.11% 100.00%
DY 0.00 0.00 0.06 0.00 6.01 0.00 0.06 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 10,016.67% 0.00% 100.00%
P/NAPS 0.55 0.52 0.60 0.60 0.57 0.62 0.60 -5.65% QoQ % 5.77% -13.33% 0.00% 5.26% -8.06% 3.33% - Horiz. % 91.67% 86.67% 100.00% 100.00% 95.00% 103.33% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q3 2022 Interim Report.pdf 
