[CVIEW] QoQ Quarter Result on 2022-08-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 23,259 24,653 24,668 29,716 14,570 12,363 8,845 90.63% QoQ % -5.65% -0.06% -16.99% 103.95% 17.85% 39.77% - Horiz. % 262.96% 278.72% 278.89% 335.96% 164.73% 139.77% 100.00%
PBT 2,988 2,274 1,211 1,739 483 699 711 160.65% QoQ % 31.40% 87.78% -30.36% 260.04% -30.90% -1.69% - Horiz. % 420.25% 319.83% 170.32% 244.59% 67.93% 98.31% 100.00%
Tax -962 -1,164 -209 -762 -49 -74 15 - QoQ % 17.35% -456.94% 72.57% -1,455.10% 33.78% -593.33% - Horiz. % -6,413.33% -7,760.00% -1,393.33% -5,080.00% -326.67% -493.33% 100.00%
NP 2,026 1,110 1,002 977 434 625 726 98.34% QoQ % 82.52% 10.78% 2.56% 125.12% -30.56% -13.91% - Horiz. % 279.06% 152.89% 138.02% 134.57% 59.78% 86.09% 100.00%
NP to SH 2,026 1,110 1,002 977 434 625 726 98.34% QoQ % 82.52% 10.78% 2.56% 125.12% -30.56% -13.91% - Horiz. % 279.06% 152.89% 138.02% 134.57% 59.78% 86.09% 100.00%
Tax Rate 32.20 % 51.19 % 17.26 % 43.82 % 10.14 % 10.59 % -2.11 % - QoQ % -37.10% 196.58% -60.61% 332.15% -4.25% 601.90% - Horiz. % -1,526.07% -2,426.07% -818.01% -2,076.78% -480.57% -501.90% 100.00%
Total Cost 21,233 23,543 23,666 28,739 14,136 11,738 8,119 89.93% QoQ % -9.81% -0.52% -17.65% 103.30% 20.43% 44.57% - Horiz. % 261.52% 289.97% 291.49% 353.97% 174.11% 144.57% 100.00%
Net Worth 411,000 409,000 411,999 413,999 413,000 415,999 415,000 -0.64% QoQ % 0.49% -0.73% -0.48% 0.24% -0.72% 0.24% - Horiz. % 99.04% 98.55% 99.28% 99.76% 99.52% 100.24% 100.00%
Dividend 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 3,000 - 4,000 - 3,000 3,000 3,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 133.33% 0.00% 100.00% 100.00% 100.00%
Div Payout % 148.08 % - % 399.20 % - % 691.24 % 480.00 % 413.22 % -49.58% QoQ % 0.00% 0.00% 0.00% 0.00% 44.01% 16.16% - Horiz. % 35.84% 0.00% 96.61% 0.00% 167.28% 116.16% 100.00%
Equity 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 411,000 409,000 411,999 413,999 413,000 415,999 415,000 -0.64% QoQ % 0.49% -0.73% -0.48% 0.24% -0.72% 0.24% - Horiz. % 99.04% 98.55% 99.28% 99.76% 99.52% 100.24% 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 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 8.71 % 4.50 % 4.06 % 3.29 % 2.98 % 5.06 % 8.21 % 4.02% QoQ % 93.56% 10.84% 23.40% 10.40% -41.11% -38.37% - Horiz. % 106.09% 54.81% 49.45% 40.07% 36.30% 61.63% 100.00%
ROE 0.49 % 0.27 % 0.24 % 0.24 % 0.11 % 0.15 % 0.17 % 102.66% QoQ % 81.48% 12.50% 0.00% 118.18% -26.67% -11.76% - Horiz. % 288.24% 158.82% 141.18% 141.18% 64.71% 88.24% 100.00%
Per Share 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 23.26 24.65 24.67 29.72 14.57 12.36 8.85 90.56% QoQ % -5.64% -0.08% -16.99% 103.98% 17.88% 39.66% - Horiz. % 262.82% 278.53% 278.76% 335.82% 164.63% 139.66% 100.00%
EPS 2.03 1.11 1.00 0.98 0.43 0.63 0.73 97.87% QoQ % 82.88% 11.00% 2.04% 127.91% -31.75% -13.70% - Horiz. % 278.08% 152.05% 136.99% 134.25% 58.90% 86.30% 100.00%
DPS 3.00 0.00 4.00 0.00 3.00 3.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 133.33% 0.00% 100.00% 100.00% 100.00%
NAPS 4.1100 4.0900 4.1200 4.1400 4.1300 4.1600 4.1500 -0.64% QoQ % 0.49% -0.73% -0.48% 0.24% -0.72% 0.24% - Horiz. % 99.04% 98.55% 99.28% 99.76% 99.52% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 23.26 24.65 24.67 29.72 14.57 12.36 8.85 90.56% QoQ % -5.64% -0.08% -16.99% 103.98% 17.88% 39.66% - Horiz. % 262.82% 278.53% 278.76% 335.82% 164.63% 139.66% 100.00%
EPS 2.03 1.11 1.00 0.98 0.43 0.63 0.73 97.87% QoQ % 82.88% 11.00% 2.04% 127.91% -31.75% -13.70% - Horiz. % 278.08% 152.05% 136.99% 134.25% 58.90% 86.30% 100.00%
DPS 3.00 0.00 4.00 0.00 3.00 3.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 133.33% 0.00% 100.00% 100.00% 100.00%
NAPS 4.1100 4.0900 4.1200 4.1400 4.1300 4.1600 4.1500 -0.64% QoQ % 0.49% -0.73% -0.48% 0.24% -0.72% 0.24% - Horiz. % 99.04% 98.55% 99.28% 99.76% 99.52% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.9950 0.9400 0.8150 0.9700 1.0300 0.9800 1.0100 -
P/RPS 4.28 3.81 3.30 3.26 7.07 7.93 11.42 -48.05% QoQ % 12.34% 15.45% 1.23% -53.89% -10.84% -30.56% - Horiz. % 37.48% 33.36% 28.90% 28.55% 61.91% 69.44% 100.00%
P/EPS 49.11 84.68 81.34 99.28 237.33 156.80 139.12 -50.08% QoQ % -42.01% 4.11% -18.07% -58.17% 51.36% 12.71% - Horiz. % 35.30% 60.87% 58.47% 71.36% 170.59% 112.71% 100.00%
EY 2.04 1.18 1.23 1.01 0.42 0.64 0.72 100.36% QoQ % 72.88% -4.07% 21.78% 140.48% -34.38% -11.11% - Horiz. % 283.33% 163.89% 170.83% 140.28% 58.33% 88.89% 100.00%
DY 3.02 0.00 4.91 0.00 2.91 3.06 2.97 1.12% QoQ % 0.00% 0.00% 0.00% 0.00% -4.90% 3.03% - Horiz. % 101.68% 0.00% 165.32% 0.00% 97.98% 103.03% 100.00%
P/NAPS 0.24 0.23 0.20 0.23 0.25 0.24 0.24 - QoQ % 4.35% 15.00% -13.04% -8.00% 4.17% 0.00% - Horiz. % 100.00% 95.83% 83.33% 95.83% 104.17% 100.00% 100.00%
Price Multiplier on Announcement Date 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date - 27/04/23 19/01/23 18/10/22 26/07/22 28/04/22 - -
Price 1.0500 1.0700 0.9600 0.9400 0.9950 1.0500 0.9950 -
P/RPS 4.51 4.34 3.89 3.16 6.83 8.49 11.25 -45.66% QoQ % 3.92% 11.57% 23.10% -53.73% -19.55% -24.53% - Horiz. % 40.09% 38.58% 34.58% 28.09% 60.71% 75.47% 100.00%
P/EPS 51.83 96.40 95.81 96.21 229.26 168.00 137.05 -47.74% QoQ % -46.23% 0.62% -0.42% -58.03% 36.46% 22.58% - Horiz. % 37.82% 70.34% 69.91% 70.20% 167.28% 122.58% 100.00%
EY 1.93 1.04 1.04 1.04 0.44 0.60 0.73 91.31% QoQ % 85.58% 0.00% 0.00% 136.36% -26.67% -17.81% - Horiz. % 264.38% 142.47% 142.47% 142.47% 60.27% 82.19% 100.00%
DY 2.86 0.00 4.17 0.00 3.02 2.86 3.02 -3.57% QoQ % 0.00% 0.00% 0.00% 0.00% 5.59% -5.30% - Horiz. % 94.70% 0.00% 138.08% 0.00% 100.00% 94.70% 100.00%
P/NAPS 0.26 0.26 0.23 0.23 0.24 0.25 0.24 5.49% QoQ % 0.00% 13.04% 0.00% -4.17% -4.00% 4.17% - Horiz. % 108.33% 108.33% 95.83% 95.83% 100.00% 104.17% 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 3.pdf 
