[BSTEAD] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 3,237,500 3,692,600 3,666,600 4,311,600 3,438,400 2,960,300 3,680,300 -8.20% QoQ % -12.32% 0.71% -14.96% 25.40% 16.15% -19.56% - Horiz. % 87.97% 100.33% 99.63% 117.15% 93.43% 80.44% 100.00%
PBT -15,900 -586,100 78,400 270,500 683,100 318,300 239,900 - QoQ % 97.29% -847.58% -71.02% -60.40% 114.61% 32.68% - Horiz. % -6.63% -244.31% 32.68% 112.76% 284.74% 132.68% 100.00%
Tax -27,300 -89,500 8,500 -112,400 -123,500 -116,400 -92,600 -55.74% QoQ % 69.50% -1,152.94% 107.56% 8.99% -6.10% -25.70% - Horiz. % 29.48% 96.65% -9.18% 121.38% 133.37% 125.70% 100.00%
NP -43,200 -675,600 86,900 158,100 559,600 201,900 147,300 - QoQ % 93.61% -877.45% -45.03% -71.75% 177.17% 37.07% - Horiz. % -29.33% -458.66% 59.00% 107.33% 379.90% 137.07% 100.00%
NP to SH -62,800 -402,300 99,600 74,400 290,300 78,600 55,700 - QoQ % 84.39% -503.92% 33.87% -74.37% 269.34% 41.11% - Horiz. % -112.75% -722.26% 178.82% 133.57% 521.18% 141.11% 100.00%
Tax Rate - % - % -10.84 % 41.55 % 18.08 % 36.57 % 38.60 % - QoQ % 0.00% 0.00% -126.09% 129.81% -50.56% -5.26% - Horiz. % 0.00% 0.00% -28.08% 107.64% 46.84% 94.74% 100.00%
Total Cost 3,280,700 4,368,200 3,579,700 4,153,500 2,878,800 2,758,400 3,533,000 -4.82% QoQ % -24.90% 22.03% -13.81% 44.28% 4.36% -21.92% - Horiz. % 92.86% 123.64% 101.32% 117.56% 81.48% 78.08% 100.00%
Net Worth 3,243,200 3,324,279 3,749,950 3,628,329 3,567,519 3,283,740 3,182,390 1.27% QoQ % -2.44% -11.35% 3.35% 1.70% 8.64% 3.18% - Horiz. % 101.91% 104.46% 117.83% 114.01% 112.10% 103.18% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 30,405 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 3,243,200 3,324,279 3,749,950 3,628,329 3,567,519 3,283,740 3,182,390 1.27% QoQ % -2.44% -11.35% 3.35% 1.70% 8.64% 3.18% - Horiz. % 101.91% 104.46% 117.83% 114.01% 112.10% 103.18% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 - 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 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -1.33 % -18.30 % 2.37 % 3.67 % 16.28 % 6.82 % 4.00 % - QoQ % 92.73% -872.15% -35.42% -77.46% 138.71% 70.50% - Horiz. % -33.25% -457.50% 59.25% 91.75% 407.00% 170.50% 100.00%
ROE -1.94 % -12.10 % 2.66 % 2.05 % 8.14 % 2.39 % 1.75 % - QoQ % 83.97% -554.89% 29.76% -74.82% 240.59% 36.57% - Horiz. % -110.86% -691.43% 152.00% 117.14% 465.14% 136.57% 100.00%
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 159.72 182.17 180.89 212.71 169.63 146.04 181.56 -8.20% QoQ % -12.32% 0.71% -14.96% 25.40% 16.15% -19.56% - Horiz. % 87.97% 100.34% 99.63% 117.16% 93.43% 80.44% 100.00%
EPS -3.10 -19.85 4.91 3.67 14.32 3.88 2.75 - QoQ % 84.38% -504.28% 33.79% -74.37% 269.07% 41.09% - Horiz. % -112.73% -721.82% 178.55% 133.45% 520.73% 141.09% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 1.6000 1.6400 1.8500 1.7900 1.7600 1.6200 1.5700 1.27% QoQ % -2.44% -11.35% 3.35% 1.70% 8.64% 3.18% - Horiz. % 101.91% 104.46% 117.83% 114.01% 112.10% 103.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 159.72 182.17 180.89 212.71 169.63 146.04 181.56 -8.20% QoQ % -12.32% 0.71% -14.96% 25.40% 16.15% -19.56% - Horiz. % 87.97% 100.34% 99.63% 117.16% 93.43% 80.44% 100.00%
EPS -3.10 -19.85 4.91 3.67 14.32 3.88 2.75 - QoQ % 84.38% -504.28% 33.79% -74.37% 269.07% 41.09% - Horiz. % -112.73% -721.82% 178.55% 133.45% 520.73% 141.09% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 1.6000 1.6400 1.8500 1.7900 1.7600 1.6200 1.5700 1.27% QoQ % -2.44% -11.35% 3.35% 1.70% 8.64% 3.18% - Horiz. % 101.91% 104.46% 117.83% 114.01% 112.10% 103.18% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.8550 0.6250 0.5700 0.7350 0.6650 0.5300 0.5550 -
P/RPS 0.54 0.34 0.32 0.35 0.39 0.36 0.31 44.82% QoQ % 58.82% 6.25% -8.57% -10.26% 8.33% 16.13% - Horiz. % 174.19% 109.68% 103.23% 112.90% 125.81% 116.13% 100.00%
P/EPS -27.60 -3.15 11.60 20.02 4.64 13.67 20.20 - QoQ % -776.19% -127.16% -42.06% 331.47% -66.06% -32.33% - Horiz. % -136.63% -15.59% 57.43% 99.11% 22.97% 67.67% 100.00%
EY -3.62 -31.76 8.62 4.99 21.54 7.32 4.95 - QoQ % 88.60% -468.45% 72.75% -76.83% 194.26% 47.88% - Horiz. % -73.13% -641.62% 174.14% 100.81% 435.15% 147.88% 100.00%
DY 0.00 2.40 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.53 0.38 0.31 0.41 0.38 0.33 0.35 31.90% QoQ % 39.47% 22.58% -24.39% 7.89% 15.15% -5.71% - Horiz. % 151.43% 108.57% 88.57% 117.14% 108.57% 94.29% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date - 28/02/23 29/11/22 26/08/22 - 28/02/22 30/11/21 -
Price 0.8550 0.6250 0.6100 0.6550 0.7600 0.6100 0.5500 -
P/RPS 0.54 0.34 0.34 0.31 0.45 0.42 0.30 48.03% QoQ % 58.82% 0.00% 9.68% -31.11% 7.14% 40.00% - Horiz. % 180.00% 113.33% 113.33% 103.33% 150.00% 140.00% 100.00%
P/EPS -27.60 -3.15 12.41 17.85 5.31 15.73 20.02 - QoQ % -776.19% -125.38% -30.48% 236.16% -66.24% -21.43% - Horiz. % -137.86% -15.73% 61.99% 89.16% 26.52% 78.57% 100.00%
EY -3.62 -31.76 8.06 5.60 18.84 6.36 5.00 - QoQ % 88.60% -494.04% 43.93% -70.28% 196.23% 27.20% - Horiz. % -72.40% -635.20% 161.20% 112.00% 376.80% 127.20% 100.00%
DY 0.00 2.40 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.53 0.38 0.33 0.37 0.43 0.38 0.35 31.90% QoQ % 39.47% 15.15% -10.81% -13.95% 13.16% 8.57% - Horiz. % 151.43% 108.57% 94.29% 105.71% 122.86% 108.57% 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
Boustead Q3 - Y2022.pdf 
