[REACH] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 50,687 47,303 55,311 39,276 23,654 51,219 54,558 -4.80% QoQ % 7.15% -14.48% 40.83% 66.04% -53.82% -6.12% - Horiz. % 92.90% 86.70% 101.38% 71.99% 43.36% 93.88% 100.00%
PBT 27,307 -36,927 -265,930 12,912 -29,643 -5,061 -37,537 - QoQ % 173.95% 86.11% -2,159.56% 143.56% -485.71% 86.52% - Horiz. % -72.75% 98.37% 708.45% -34.40% 78.97% 13.48% 100.00%
Tax 730 -3,080 -92,028 3,459 10,150 7,995 -23,960 - QoQ % 123.70% 96.65% -2,760.54% -65.92% 26.95% 133.37% - Horiz. % -3.05% 12.85% 384.09% -14.44% -42.36% -33.37% 100.00%
NP 28,037 -40,007 -357,958 16,371 -19,493 2,934 -61,497 - QoQ % 170.08% 88.82% -2,286.54% 183.98% -764.38% 104.77% - Horiz. % -45.59% 65.06% 582.07% -26.62% 31.70% -4.77% 100.00%
NP to SH 32,634 -26,693 -238,926 16,919 -6,009 366 -63,378 - QoQ % 222.26% 88.83% -1,512.18% 381.56% -1,741.80% 100.58% - Horiz. % -51.49% 42.12% 376.99% -26.70% 9.48% -0.58% 100.00%
Tax Rate -2.67 % - % - % -26.79 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 9.97% 0.00% 0.00% 100.00% - - -
Total Cost 22,650 87,310 413,269 22,905 43,147 48,285 116,055 -66.45% QoQ % -74.06% -78.87% 1,704.27% -46.91% -10.64% -58.39% - Horiz. % 19.52% 75.23% 356.10% 19.74% 37.18% 41.61% 100.00%
Net Worth 383,212 404,501 109,641 383,744 383,744 405,672 405,672 -3.74% QoQ % -5.26% 268.93% -71.43% 0.00% -5.41% 0.00% - Horiz. % 94.46% 99.71% 27.03% 94.59% 94.59% 100.00% 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 383,212 404,501 109,641 383,744 383,744 405,672 405,672 -3.74% QoQ % -5.26% 268.93% -71.43% 0.00% -5.41% 0.00% - Horiz. % 94.46% 99.71% 27.03% 94.59% 94.59% 100.00% 100.00%
NOSH 2,128,957 2,128,957 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 55.83% QoQ % 0.00% 94.17% 0.00% 0.00% 0.00% 0.00% - Horiz. % 194.17% 194.17% 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 55.31 % -84.58 % -647.17 % 41.68 % -82.41 % 5.73 % -112.72 % - QoQ % 165.39% 86.93% -1,652.71% 150.58% -1,538.22% 105.08% - Horiz. % -49.07% 75.04% 574.14% -36.98% 73.11% -5.08% 100.00%
ROE 8.52 % -6.60 % -217.92 % 4.41 % -1.57 % 0.09 % -15.62 % - QoQ % 229.09% 96.97% -5,041.50% 380.89% -1,844.44% 100.58% - Horiz. % -54.55% 42.25% 1,395.13% -28.23% 10.05% -0.58% 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 2.38 2.22 5.04 3.58 2.16 4.67 4.98 -38.96% QoQ % 7.21% -55.95% 40.78% 65.74% -53.75% -6.22% - Horiz. % 47.79% 44.58% 101.20% 71.89% 43.37% 93.78% 100.00%
EPS 0.02 -0.01 -0.22 0.02 -0.01 0.00 -0.06 - QoQ % 300.00% 95.45% -1,200.00% 300.00% 0.00% 0.00% - Horiz. % -33.33% 16.67% 366.67% -33.33% 16.67% -0.00% 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 0.1800 0.1900 0.1000 0.3500 0.3500 0.3700 0.3700 -38.23% QoQ % -5.26% 90.00% -71.43% 0.00% -5.41% 0.00% - Horiz. % 48.65% 51.35% 27.03% 94.59% 94.59% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,128,957 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.38 2.22 2.60 1.84 1.11 2.41 2.56 -4.76% QoQ % 7.21% -14.62% 41.30% 65.77% -53.94% -5.86% - Horiz. % 92.97% 86.72% 101.56% 71.88% 43.36% 94.14% 100.00%
EPS 0.02 -0.01 -11.22 0.79 -0.28 0.02 -2.98 - QoQ % 300.00% 99.91% -1,520.25% 382.14% -1,500.00% 100.67% - Horiz. % -0.67% 0.34% 376.51% -26.51% 9.40% -0.67% 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 0.1800 0.1900 0.0515 0.1803 0.1803 0.1906 0.1906 -3.75% QoQ % -5.26% 268.93% -71.44% 0.00% -5.40% 0.00% - Horiz. % 94.44% 99.69% 27.02% 94.60% 94.60% 100.00% 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 0.0300 0.0700 0.0450 0.0350 0.0550 0.0500 0.0600 -
P/RPS 1.26 3.15 0.89 0.98 2.55 1.07 1.21 2.74% QoQ % -60.00% 253.93% -9.18% -61.57% 138.32% -11.57% - Horiz. % 104.13% 260.33% 73.55% 80.99% 210.74% 88.43% 100.00%
P/EPS 1.96 -5.58 -0.21 2.27 -10.04 149.78 -1.04 - QoQ % 135.13% -2,557.14% -109.25% 122.61% -106.70% 14,501.92% - Horiz. % -188.46% 536.54% 20.19% -218.27% 965.38% -14,401.92% 100.00%
EY 51.10 -17.91 -484.26 44.09 -9.96 0.67 -96.34 - QoQ % 385.32% 96.30% -1,198.34% 542.67% -1,586.57% 100.70% - Horiz. % -53.04% 18.59% 502.66% -45.76% 10.34% -0.70% 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 0.17 0.37 0.45 0.10 0.16 0.14 0.16 4.14% QoQ % -54.05% -17.78% 350.00% -37.50% 14.29% -12.50% - Horiz. % 106.25% 231.25% 281.25% 62.50% 100.00% 87.50% 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 23/08/23 25/05/23 28/02/23 30/11/22 25/08/22 30/05/22 28/02/22 -
Price 0.0350 0.0400 0.0650 0.0400 0.0400 0.0500 0.0700 -
P/RPS 1.47 1.80 1.29 1.12 1.85 1.07 1.41 2.82% QoQ % -18.33% 39.53% 15.18% -39.46% 72.90% -24.11% - Horiz. % 104.26% 127.66% 91.49% 79.43% 131.21% 75.89% 100.00%
P/EPS 2.28 -3.19 -0.30 2.59 -7.30 149.78 -1.21 - QoQ % 171.47% -963.33% -111.58% 135.48% -104.87% 12,478.51% - Horiz. % -188.43% 263.64% 24.79% -214.05% 603.31% -12,378.51% 100.00%
EY 43.80 -31.35 -335.26 38.58 -13.70 0.67 -82.58 - QoQ % 239.71% 90.65% -969.00% 381.61% -2,144.78% 100.81% - Horiz. % -53.04% 37.96% 405.98% -46.72% 16.59% -0.81% 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 0.19 0.21 0.65 0.11 0.11 0.14 0.19 - QoQ % -9.52% -67.69% 490.91% 0.00% -21.43% -26.32% - Horiz. % 100.00% 110.53% 342.11% 57.89% 57.89% 73.68% 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
Financial Result Quarter 3 2022.pdf 
