[CVIEW] QoQ Quarter Result on 2022-02-28 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 24,668 29,716 14,570 12,363 8,845 18,527 22,086 7.64% QoQ % -16.99% 103.95% 17.85% 39.77% -52.26% -16.11% - Horiz. % 111.69% 134.55% 65.97% 55.98% 40.05% 83.89% 100.00%
PBT 1,211 1,739 483 699 711 1,885 3,943 -54.45% QoQ % -30.36% 260.04% -30.90% -1.69% -62.28% -52.19% - Horiz. % 30.71% 44.10% 12.25% 17.73% 18.03% 47.81% 100.00%
Tax -209 -762 -49 -74 15 -885 -1,473 -72.76% QoQ % 72.57% -1,455.10% 33.78% -593.33% 101.69% 39.92% - Horiz. % 14.19% 51.73% 3.33% 5.02% -1.02% 60.08% 100.00%
NP 1,002 977 434 625 726 1,000 2,470 -45.17% QoQ % 2.56% 125.12% -30.56% -13.91% -27.40% -59.51% - Horiz. % 40.57% 39.55% 17.57% 25.30% 29.39% 40.49% 100.00%
NP to SH 1,002 977 434 625 726 1,000 2,470 -45.17% QoQ % 2.56% 125.12% -30.56% -13.91% -27.40% -59.51% - Horiz. % 40.57% 39.55% 17.57% 25.30% 29.39% 40.49% 100.00%
Tax Rate 17.26 % 43.82 % 10.14 % 10.59 % -2.11 % 46.95 % 37.36 % -40.21% QoQ % -60.61% 332.15% -4.25% 601.90% -104.49% 25.67% - Horiz. % 46.20% 117.29% 27.14% 28.35% -5.65% 125.67% 100.00%
Total Cost 23,666 28,739 14,136 11,738 8,119 17,527 19,616 13.32% QoQ % -17.65% 103.30% 20.43% 44.57% -53.68% -10.65% - Horiz. % 120.65% 146.51% 72.06% 59.84% 41.39% 89.35% 100.00%
Net Worth 411,999 413,999 413,000 415,999 415,000 413,999 415,000 -0.48% QoQ % -0.48% 0.24% -0.72% 0.24% 0.24% -0.24% - Horiz. % 99.28% 99.76% 99.52% 100.24% 100.00% 99.76% 100.00%
Dividend 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 4,000 - 3,000 3,000 3,000 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 0.00% 100.00% 100.00% 100.00% - -
Div Payout % 399.20 % - % 691.24 % 480.00 % 413.22 % - % - % - QoQ % 0.00% 0.00% 44.01% 16.16% 0.00% 0.00% - Horiz. % 96.61% 0.00% 167.28% 116.16% 100.00% - -
Equity 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 411,999 413,999 413,000 415,999 415,000 413,999 415,000 -0.48% QoQ % -0.48% 0.24% -0.72% 0.24% 0.24% -0.24% - Horiz. % 99.28% 99.76% 99.52% 100.24% 100.00% 99.76% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - 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 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 4.06 % 3.29 % 2.98 % 5.06 % 8.21 % 5.40 % 11.18 % -49.07% QoQ % 23.40% 10.40% -41.11% -38.37% 52.04% -51.70% - Horiz. % 36.31% 29.43% 26.65% 45.26% 73.43% 48.30% 100.00%
ROE 0.24 % 0.24 % 0.11 % 0.15 % 0.17 % 0.24 % 0.60 % -45.68% QoQ % 0.00% 118.18% -26.67% -11.76% -29.17% -60.00% - Horiz. % 40.00% 40.00% 18.33% 25.00% 28.33% 40.00% 100.00%
Per Share 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 24.67 29.72 14.57 12.36 8.85 18.53 22.09 7.63% QoQ % -16.99% 103.98% 17.88% 39.66% -52.24% -16.12% - Horiz. % 111.68% 134.54% 65.96% 55.95% 40.06% 83.88% 100.00%
EPS 1.00 0.98 0.43 0.63 0.73 1.00 2.47 -45.24% QoQ % 2.04% 127.91% -31.75% -13.70% -27.00% -59.51% - Horiz. % 40.49% 39.68% 17.41% 25.51% 29.55% 40.49% 100.00%
DPS 4.00 0.00 3.00 3.00 3.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 0.00% 100.00% 100.00% 100.00% - -
NAPS 4.1200 4.1400 4.1300 4.1600 4.1500 4.1400 4.1500 -0.48% QoQ % -0.48% 0.24% -0.72% 0.24% 0.24% -0.24% - Horiz. % 99.28% 99.76% 99.52% 100.24% 100.00% 99.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 24.67 29.72 14.57 12.36 8.85 18.53 22.09 7.63% QoQ % -16.99% 103.98% 17.88% 39.66% -52.24% -16.12% - Horiz. % 111.68% 134.54% 65.96% 55.95% 40.06% 83.88% 100.00%
EPS 1.00 0.98 0.43 0.63 0.73 1.00 2.47 -45.24% QoQ % 2.04% 127.91% -31.75% -13.70% -27.00% -59.51% - Horiz. % 40.49% 39.68% 17.41% 25.51% 29.55% 40.49% 100.00%
DPS 4.00 0.00 3.00 3.00 3.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 0.00% 100.00% 100.00% 100.00% - -
NAPS 4.1200 4.1400 4.1300 4.1600 4.1500 4.1400 4.1500 -0.48% QoQ % -0.48% 0.24% -0.72% 0.24% 0.24% -0.24% - Horiz. % 99.28% 99.76% 99.52% 100.24% 100.00% 99.76% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.8150 0.9700 1.0300 0.9800 1.0100 1.0800 1.1500 -
P/RPS 3.30 3.26 7.07 7.93 11.42 5.83 5.21 -26.23% QoQ % 1.23% -53.89% -10.84% -30.56% 95.88% 11.90% - Horiz. % 63.34% 62.57% 135.70% 152.21% 219.19% 111.90% 100.00%
P/EPS 81.34 99.28 237.33 156.80 139.12 108.00 46.56 45.00% QoQ % -18.07% -58.17% 51.36% 12.71% 28.81% 131.96% - Horiz. % 174.70% 213.23% 509.73% 336.77% 298.80% 231.96% 100.00%
EY 1.23 1.01 0.42 0.64 0.72 0.93 2.15 -31.06% QoQ % 21.78% 140.48% -34.38% -11.11% -22.58% -56.74% - Horiz. % 57.21% 46.98% 19.53% 29.77% 33.49% 43.26% 100.00%
DY 4.91 0.00 2.91 3.06 2.97 0.00 0.00 - QoQ % 0.00% 0.00% -4.90% 3.03% 0.00% 0.00% - Horiz. % 165.32% 0.00% 97.98% 103.03% 100.00% - -
P/NAPS 0.20 0.23 0.25 0.24 0.24 0.26 0.28 -20.08% QoQ % -13.04% -8.00% 4.17% 0.00% -7.69% -7.14% - Horiz. % 71.43% 82.14% 89.29% 85.71% 85.71% 92.86% 100.00%
Price Multiplier on Announcement Date 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 19/01/23 18/10/22 26/07/22 28/04/22 - 27/10/21 25/08/21 -
Price 0.9600 0.9400 0.9950 1.0500 0.9950 1.1200 1.0700 -
P/RPS 3.89 3.16 6.83 8.49 11.25 6.05 4.84 -13.54% QoQ % 23.10% -53.73% -19.55% -24.53% 85.95% 25.00% - Horiz. % 80.37% 65.29% 141.12% 175.41% 232.44% 125.00% 100.00%
P/EPS 95.81 96.21 229.26 168.00 137.05 112.00 43.32 69.67% QoQ % -0.42% -58.03% 36.46% 22.58% 22.37% 158.54% - Horiz. % 221.17% 222.09% 529.22% 387.81% 316.37% 258.54% 100.00%
EY 1.04 1.04 0.44 0.60 0.73 0.89 2.31 -41.23% QoQ % 0.00% 136.36% -26.67% -17.81% -17.98% -61.47% - Horiz. % 45.02% 45.02% 19.05% 25.97% 31.60% 38.53% 100.00%
DY 4.17 0.00 3.02 2.86 3.02 0.00 0.00 - QoQ % 0.00% 0.00% 5.59% -5.30% 0.00% 0.00% - Horiz. % 138.08% 0.00% 100.00% 94.70% 100.00% - -
P/NAPS 0.23 0.23 0.24 0.25 0.24 0.27 0.26 -7.84% QoQ % 0.00% -4.17% -4.00% 4.17% -11.11% 3.85% - Horiz. % 88.46% 88.46% 92.31% 96.15% 92.31% 103.85% 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
FY2022 Qtr 1.pdf 
