[SOLID] QoQ Quarter Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 82,780 88,933 91,982 81,052 83,085 75,779 58,445 26.04% QoQ % -6.92% -3.31% 13.49% -2.45% 9.64% 29.66% - Horiz. % 141.64% 152.17% 157.38% 138.68% 142.16% 129.66% 100.00%
PBT 2,040 2,054 5,090 2,465 3,656 1,397 1,270 37.04% QoQ % -0.68% -59.65% 106.49% -32.58% 161.70% 10.00% - Horiz. % 160.63% 161.73% 400.79% 194.09% 287.87% 110.00% 100.00%
Tax -802 -762 -721 -1,156 -599 -64 -263 109.86% QoQ % -5.25% -5.69% 37.63% -92.99% -835.94% 75.67% - Horiz. % 304.94% 289.73% 274.14% 439.54% 227.76% 24.33% 100.00%
NP 1,238 1,292 4,369 1,309 3,057 1,333 1,007 14.72% QoQ % -4.18% -70.43% 233.77% -57.18% 129.33% 32.37% - Horiz. % 122.94% 128.30% 433.86% 129.99% 303.57% 132.37% 100.00%
NP to SH 1,238 1,292 4,369 1,309 3,057 1,336 1,019 13.82% QoQ % -4.18% -70.43% 233.77% -57.18% 128.82% 31.11% - Horiz. % 121.49% 126.79% 428.75% 128.46% 300.00% 131.11% 100.00%
Tax Rate 39.31 % 37.10 % 14.17 % 46.90 % 16.38 % 4.58 % 20.71 % 53.12% QoQ % 5.96% 161.82% -69.79% 186.32% 257.64% -77.89% - Horiz. % 189.81% 179.14% 68.42% 226.46% 79.09% 22.11% 100.00%
Total Cost 81,542 87,641 87,613 79,743 80,028 74,446 57,438 26.23% QoQ % -6.96% 0.03% 9.87% -0.36% 7.50% 29.61% - Horiz. % 141.97% 152.58% 152.53% 138.83% 139.33% 129.61% 100.00%
Net Worth 192,167 192,167 192,167 186,973 186,973 181,780 181,780 3.76% QoQ % 0.00% 0.00% 2.78% 0.00% 2.86% 0.00% - Horiz. % 105.71% 105.71% 105.71% 102.86% 102.86% 100.00% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - 1,558 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 120.60 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 192,167 192,167 192,167 186,973 186,973 181,780 181,780 3.76% QoQ % 0.00% 0.00% 2.78% 0.00% 2.86% 0.00% - Horiz. % 105.71% 105.71% 105.71% 102.86% 102.86% 100.00% 100.00%
NOSH 519,371 519,371 519,371 519,371 519,371 519,371 519,371 - 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 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 1.50 % 1.45 % 4.75 % 1.62 % 3.68 % 1.76 % 1.72 % -8.70% QoQ % 3.45% -69.47% 193.21% -55.98% 109.09% 2.33% - Horiz. % 87.21% 84.30% 276.16% 94.19% 213.95% 102.33% 100.00%
ROE 0.64 % 0.67 % 2.27 % 0.70 % 1.63 % 0.73 % 0.56 % 9.28% QoQ % -4.48% -70.48% 224.29% -57.06% 123.29% 30.36% - Horiz. % 114.29% 119.64% 405.36% 125.00% 291.07% 130.36% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 15.94 17.12 17.71 15.61 16.00 14.59 11.25 26.07% QoQ % -6.89% -3.33% 13.45% -2.44% 9.66% 29.69% - Horiz. % 141.69% 152.18% 157.42% 138.76% 142.22% 129.69% 100.00%
EPS 0.24 0.25 0.84 0.25 0.59 0.26 0.20 12.89% QoQ % -4.00% -70.24% 236.00% -57.63% 126.92% 30.00% - Horiz. % 120.00% 125.00% 420.00% 125.00% 295.00% 130.00% 100.00%
DPS 0.00 0.30 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 0.3700 0.3700 0.3700 0.3600 0.3600 0.3500 0.3500 3.76% QoQ % 0.00% 0.00% 2.78% 0.00% 2.86% 0.00% - Horiz. % 105.71% 105.71% 105.71% 102.86% 102.86% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 526,666 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 15.72 16.89 17.46 15.39 15.78 14.39 11.10 26.03% QoQ % -6.93% -3.26% 13.45% -2.47% 9.66% 29.64% - Horiz. % 141.62% 152.16% 157.30% 138.65% 142.16% 129.64% 100.00%
EPS 0.24 0.25 0.83 0.25 0.58 0.25 0.19 16.80% QoQ % -4.00% -69.88% 232.00% -56.90% 132.00% 31.58% - Horiz. % 126.32% 131.58% 436.84% 131.58% 305.26% 131.58% 100.00%
DPS 0.00 0.30 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 0.3649 0.3649 0.3649 0.3550 0.3550 0.3452 0.3452 3.76% QoQ % 0.00% 0.00% 2.79% 0.00% 2.84% 0.00% - Horiz. % 105.71% 105.71% 105.71% 102.84% 102.84% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.1900 0.1900 0.1850 0.2000 0.2000 0.2400 0.2550 -
P/RPS 1.19 1.11 1.04 1.28 1.25 1.64 2.27 -34.91% QoQ % 7.21% 6.73% -18.75% 2.40% -23.78% -27.75% - Horiz. % 52.42% 48.90% 45.81% 56.39% 55.07% 72.25% 100.00%
P/EPS 79.71 76.38 21.99 79.35 33.98 93.30 129.97 -27.75% QoQ % 4.36% 247.34% -72.29% 133.52% -63.58% -28.21% - Horiz. % 61.33% 58.77% 16.92% 61.05% 26.14% 71.79% 100.00%
EY 1.25 1.31 4.55 1.26 2.94 1.07 0.77 38.01% QoQ % -4.58% -71.21% 261.11% -57.14% 174.77% 38.96% - Horiz. % 162.34% 170.13% 590.91% 163.64% 381.82% 138.96% 100.00%
DY 0.00 1.58 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 0.51 0.51 0.50 0.56 0.56 0.69 0.73 -21.21% QoQ % 0.00% 2.00% -10.71% 0.00% -18.84% -5.48% - Horiz. % 69.86% 69.86% 68.49% 76.71% 76.71% 94.52% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date - 22/12/22 - - 29/03/22 30/12/21 29/09/21 -
Price 0.1900 0.2150 0.1750 0.1850 0.1950 0.2050 0.2600 -
P/RPS 1.19 1.26 0.99 1.19 1.22 1.41 2.31 -35.66% QoQ % -5.56% 27.27% -16.81% -2.46% -13.48% -38.96% - Horiz. % 51.52% 54.55% 42.86% 51.52% 52.81% 61.04% 100.00%
P/EPS 79.71 86.43 20.80 73.40 33.13 79.69 132.52 -28.68% QoQ % -7.78% 315.53% -71.66% 121.55% -58.43% -39.87% - Horiz. % 60.15% 65.22% 15.70% 55.39% 25.00% 60.13% 100.00%
EY 1.25 1.16 4.81 1.36 3.02 1.25 0.75 40.44% QoQ % 7.76% -75.88% 253.68% -54.97% 141.60% 66.67% - Horiz. % 166.67% 154.67% 641.33% 181.33% 402.67% 166.67% 100.00%
DY 0.00 1.40 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 0.51 0.58 0.47 0.51 0.54 0.59 0.74 -21.92% QoQ % -12.07% 23.40% -7.84% -5.56% -8.47% -20.27% - Horiz. % 68.92% 78.38% 63.51% 68.92% 72.97% 79.73% 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