[IVORY] QoQ Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
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 5,537 -11,609 -15,609 3,916 5,127 14,236 6,626 -11.31% QoQ % 147.70% 25.63% -498.60% -23.62% -63.99% 114.85% - Horiz. % 83.56% -175.20% -235.57% 59.10% 77.38% 214.85% 100.00%
PBT -6,719 -39,096 -28,459 -46,551 -3,082 -27,455 -18,575 -49.33% QoQ % 82.81% -37.38% 38.86% -1,410.42% 88.77% -47.81% - Horiz. % 36.17% 210.48% 153.21% 250.61% 16.59% 147.81% 100.00%
Tax 242 -1,878 239 55 0 -2,216 -220 - QoQ % 112.89% -885.77% 334.55% 0.00% 0.00% -907.27% - Horiz. % -110.00% 853.64% -108.64% -25.00% -0.00% 1,007.27% 100.00%
NP -6,477 -40,974 -28,220 -46,496 -3,082 -29,671 -18,795 -50.94% QoQ % 84.19% -45.19% 39.31% -1,408.63% 89.61% -57.87% - Horiz. % 34.46% 218.00% 150.15% 247.38% 16.40% 157.87% 100.00%
NP to SH -6,477 -40,974 -28,220 -46,496 -3,082 -29,671 -18,795 -50.94% QoQ % 84.19% -45.19% 39.31% -1,408.63% 89.61% -57.87% - Horiz. % 34.46% 218.00% 150.15% 247.38% 16.40% 157.87% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 12,014 29,365 12,611 50,412 8,209 43,907 25,421 -39.41% QoQ % -59.09% 132.85% -74.98% 514.11% -81.30% 72.72% - Horiz. % 47.26% 115.51% 49.61% 198.31% 32.29% 172.72% 100.00%
Net Worth 98,015 112,718 151,924 181,329 225,436 233,473 264,643 -48.52% QoQ % -13.04% -25.81% -16.22% -19.57% -3.44% -11.78% - Horiz. % 37.04% 42.59% 57.41% 68.52% 85.19% 88.22% 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 - - - - - - - - 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 98,015 112,718 151,924 181,329 225,436 233,473 264,643 -48.52% QoQ % -13.04% -25.81% -16.22% -19.57% -3.44% -11.78% - Horiz. % 37.04% 42.59% 57.41% 68.52% 85.19% 88.22% 100.00%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 - 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 -116.98 % 0.00 % 0.00 % -1,187.33 % -60.11 % -208.42 % -283.66 % -44.69% QoQ % 0.00% 0.00% 0.00% -1,875.26% 71.16% 26.52% - Horiz. % 41.24% -0.00% -0.00% 418.58% 21.19% 73.48% 100.00%
ROE -6.61 % -36.35 % -18.57 % -25.64 % -1.37 % -12.71 % -7.10 % -4.67% QoQ % 81.82% -95.75% 27.57% -1,771.53% 89.22% -79.01% - Horiz. % 93.10% 511.97% 261.55% 361.13% 19.30% 179.01% 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 1.13 - - 0.80 1.05 2.90 1.35 -11.21% QoQ % 0.00% 0.00% 0.00% -23.81% -63.79% 114.81% - Horiz. % 83.70% 0.00% 0.00% 59.26% 77.78% 214.81% 100.00%
EPS -1.32 -8.36 -5.76 -9.49 -0.63 -6.05 -3.84 -51.02% QoQ % 84.21% -45.14% 39.30% -1,406.35% 89.59% -57.55% - Horiz. % 34.38% 217.71% 150.00% 247.14% 16.41% 157.55% 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 0.2000 0.2300 0.3100 0.3700 0.4600 0.4764 0.5400 -48.52% QoQ % -13.04% -25.81% -16.22% -19.57% -3.44% -11.78% - Horiz. % 37.04% 42.59% 57.41% 68.52% 85.19% 88.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,079 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.13 - - 0.80 1.05 2.90 1.35 -11.21% QoQ % 0.00% 0.00% 0.00% -23.81% -63.79% 114.81% - Horiz. % 83.70% 0.00% 0.00% 59.26% 77.78% 214.81% 100.00%
EPS -1.32 -8.36 -5.76 -9.49 -0.63 -6.05 -3.84 -51.02% QoQ % 84.21% -45.14% 39.30% -1,406.35% 89.59% -57.55% - Horiz. % 34.38% 217.71% 150.00% 247.14% 16.41% 157.55% 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 0.2000 0.2300 0.3100 0.3700 0.4600 0.4764 0.5400 -48.52% QoQ % -13.04% -25.81% -16.22% -19.57% -3.44% -11.78% - Horiz. % 37.04% 42.59% 57.41% 68.52% 85.19% 88.22% 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 0.0850 0.0500 0.0800 0.0650 0.1150 0.1150 0.1200 -
P/RPS 7.52 0.00 0.00 8.13 10.99 3.96 8.88 -10.52% QoQ % 0.00% 0.00% 0.00% -26.02% 177.53% -55.41% - Horiz. % 84.68% 0.00% 0.00% 91.55% 123.76% 44.59% 100.00%
P/EPS -6.43 -0.60 -1.39 -0.69 -18.29 -1.90 -3.13 61.81% QoQ % -971.67% 56.83% -101.45% 96.23% -862.63% 39.30% - Horiz. % 205.43% 19.17% 44.41% 22.04% 584.35% 60.70% 100.00%
EY -15.55 -167.21 -71.98 -145.96 -5.47 -52.65 -31.96 -38.22% QoQ % 90.70% -132.30% 50.69% -2,568.37% 89.61% -64.74% - Horiz. % 48.65% 523.19% 225.22% 456.70% 17.12% 164.74% 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 0.43 0.22 0.26 0.18 0.25 0.24 0.22 56.52% QoQ % 95.45% -15.38% 44.44% -28.00% 4.17% 9.09% - Horiz. % 195.45% 100.00% 118.18% 81.82% 113.64% 109.09% 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 30/08/23 - 27/02/23 30/11/22 30/08/22 31/05/22 24/02/22 -
Price 0.0700 0.0850 0.0750 0.0850 0.0550 0.1150 0.1150 -
P/RPS 6.20 0.00 0.00 10.64 5.26 3.96 8.51 -19.08% QoQ % 0.00% 0.00% 0.00% 102.28% 32.83% -53.47% - Horiz. % 72.86% 0.00% 0.00% 125.03% 61.81% 46.53% 100.00%
P/EPS -5.30 -1.02 -1.30 -0.90 -8.75 -1.90 -3.00 46.29% QoQ % -419.61% 21.54% -44.44% 89.71% -360.53% 36.67% - Horiz. % 176.67% 34.00% 43.33% 30.00% 291.67% 63.33% 100.00%
EY -18.88 -98.36 -76.78 -111.62 -11.43 -52.65 -33.35 -31.64% QoQ % 80.81% -28.11% 31.21% -876.55% 78.29% -57.87% - Horiz. % 56.61% 294.93% 230.22% 334.69% 34.27% 157.87% 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 0.35 0.37 0.24 0.23 0.12 0.24 0.21 40.70% QoQ % -5.41% 54.17% 4.35% 91.67% -50.00% 14.29% - Horiz. % 166.67% 176.19% 114.29% 109.52% 57.14% 114.29% 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