[GUH] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 63,985 67,174 76,412 68,271 88,384 62,475 64,483 -0.51% QoQ % -4.75% -12.09% 11.92% -22.76% 41.47% -3.11% - Horiz. % 99.23% 104.17% 118.50% 105.87% 137.07% 96.89% 100.00%
PBT -1,539 262 2,542 -203 12,672 737 2,193 - QoQ % -687.40% -89.69% 1,352.22% -101.60% 1,619.40% -66.39% - Horiz. % -70.18% 11.95% 115.91% -9.26% 577.84% 33.61% 100.00%
Tax -1,466 -1,475 -1,308 -1,101 -2,562 -1,076 -1,412 2.53% QoQ % 0.61% -12.77% -18.80% 57.03% -138.10% 23.80% - Horiz. % 103.82% 104.46% 92.63% 77.97% 181.44% 76.20% 100.00%
NP -3,005 -1,213 1,234 -1,304 10,110 -339 781 - QoQ % -147.73% -198.30% 194.63% -112.90% 3,082.30% -143.41% - Horiz. % -384.76% -155.31% 158.00% -166.97% 1,294.49% -43.41% 100.00%
NP to SH -3,003 -1,211 1,237 -1,303 10,110 -338 783 - QoQ % -147.98% -197.90% 194.93% -112.89% 3,091.12% -143.17% - Horiz. % -383.52% -154.66% 157.98% -166.41% 1,291.19% -43.17% 100.00%
Tax Rate - % 562.98 % 51.46 % - % 20.22 % 146.00 % 64.39 % - QoQ % 0.00% 994.01% 0.00% 0.00% -86.15% 126.74% - Horiz. % 0.00% 874.33% 79.92% 0.00% 31.40% 226.74% 100.00%
Total Cost 66,990 68,387 75,178 69,575 78,274 62,814 63,702 3.40% QoQ % -2.04% -9.03% 8.05% -11.11% 24.61% -1.39% - Horiz. % 105.16% 107.35% 118.02% 109.22% 122.88% 98.61% 100.00%
Net Worth 481,868 487,471 490,273 487,511 488,908 477,797 477,797 0.57% QoQ % -1.15% -0.57% 0.57% -0.29% 2.33% 0.00% - Horiz. % 100.85% 102.02% 102.61% 102.03% 102.33% 100.00% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 481,868 487,471 490,273 487,511 488,908 477,797 477,797 0.57% QoQ % -1.15% -0.57% 0.57% -0.29% 2.33% 0.00% - Horiz. % 100.85% 102.02% 102.61% 102.03% 102.33% 100.00% 100.00%
NOSH 280,156 280,156 280,156 278,578 277,789 277,789 277,789 0.57% QoQ % 0.00% 0.00% 0.57% 0.28% 0.00% 0.00% - Horiz. % 100.85% 100.85% 100.85% 100.28% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -4.70 % -1.81 % 1.61 % -1.91 % 11.44 % -0.54 % 1.21 % - QoQ % -159.67% -212.42% 184.29% -116.70% 2,218.52% -144.63% - Horiz. % -388.43% -149.59% 133.06% -157.85% 945.45% -44.63% 100.00%
ROE -0.62 % -0.25 % 0.25 % -0.27 % 2.07 % -0.07 % 0.16 % - QoQ % -148.00% -200.00% 192.59% -113.04% 3,057.14% -143.75% - Horiz. % -387.50% -156.25% 156.25% -168.75% 1,293.75% -43.75% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.84 23.98 27.27 24.51 31.82 22.49 23.21 -1.06% QoQ % -4.75% -12.06% 11.26% -22.97% 41.49% -3.10% - Horiz. % 98.41% 103.32% 117.49% 105.60% 137.10% 96.90% 100.00%
EPS -1.07 -0.43 0.44 -0.47 3.64 -0.12 0.28 - QoQ % -148.84% -197.73% 193.62% -112.91% 3,133.33% -142.86% - Horiz. % -382.14% -153.57% 157.14% -167.86% 1,300.00% -42.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7200 1.7400 1.7500 1.7500 1.7600 1.7200 1.7200 - QoQ % -1.15% -0.57% 0.00% -0.57% 2.33% 0.00% - Horiz. % 100.00% 101.16% 101.74% 101.74% 102.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 282,067 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.68 23.81 27.09 24.20 31.33 22.15 22.86 -0.52% QoQ % -4.75% -12.11% 11.94% -22.76% 41.44% -3.11% - Horiz. % 99.21% 104.16% 118.50% 105.86% 137.05% 96.89% 100.00%
EPS -1.06 -0.43 0.44 -0.46 3.58 -0.12 0.28 - QoQ % -146.51% -197.73% 195.65% -112.85% 3,083.33% -142.86% - Horiz. % -378.57% -153.57% 157.14% -164.29% 1,278.57% -42.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7083 1.7282 1.7381 1.7283 1.7333 1.6939 1.6939 0.56% QoQ % -1.15% -0.57% 0.57% -0.29% 2.33% 0.00% - Horiz. % 100.85% 102.02% 102.61% 102.03% 102.33% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.4100 0.4450 0.4100 0.5000 0.5850 0.5250 0.4300 -
P/RPS 1.80 1.86 1.50 2.04 1.84 2.33 1.85 -1.81% QoQ % -3.23% 24.00% -26.47% 10.87% -21.03% 25.95% - Horiz. % 97.30% 100.54% 81.08% 110.27% 99.46% 125.95% 100.00%
P/EPS -38.25 -102.95 92.86 -106.90 16.07 -431.48 152.55 - QoQ % 62.85% -210.87% 186.87% -765.21% 103.72% -382.84% - Horiz. % -25.07% -67.49% 60.87% -70.08% 10.53% -282.84% 100.00%
EY -2.61 -0.97 1.08 -0.94 6.22 -0.23 0.66 - QoQ % -169.07% -189.81% 214.89% -115.11% 2,804.35% -134.85% - Horiz. % -395.45% -146.97% 163.64% -142.42% 942.42% -34.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.24 0.26 0.23 0.29 0.33 0.31 0.25 -2.68% QoQ % -7.69% 13.04% -20.69% -12.12% 6.45% 24.00% - Horiz. % 96.00% 104.00% 92.00% 116.00% 132.00% 124.00% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 25/11/22 22/08/22 30/05/22 24/02/22 29/11/21 23/08/21 -
Price 0.4300 0.4150 0.4300 0.4700 0.5450 0.5650 0.5750 -
P/RPS 1.88 1.73 1.58 1.92 1.71 2.51 2.48 -16.82% QoQ % 8.67% 9.49% -17.71% 12.28% -31.87% 1.21% - Horiz. % 75.81% 69.76% 63.71% 77.42% 68.95% 101.21% 100.00%
P/EPS -40.12 -96.01 97.39 -100.48 14.97 -464.35 204.00 - QoQ % 58.21% -198.58% 196.92% -771.21% 103.22% -327.62% - Horiz. % -19.67% -47.06% 47.74% -49.25% 7.34% -227.62% 100.00%
EY -2.49 -1.04 1.03 -1.00 6.68 -0.22 0.49 - QoQ % -139.42% -200.97% 203.00% -114.97% 3,136.36% -144.90% - Horiz. % -508.16% -212.24% 210.20% -204.08% 1,363.27% -44.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.25 0.24 0.25 0.27 0.31 0.33 0.33 -16.85% QoQ % 4.17% -4.00% -7.41% -12.90% -6.06% 0.00% - Horiz. % 75.76% 72.73% 75.76% 81.82% 93.94% 100.00% 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
GUH Quarterly Report Q122.pdf 
