[REACH] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 55,311 39,276 23,654 51,219 54,558 41,974 31,101 46.63% QoQ % 40.83% 66.04% -53.82% -6.12% 29.98% 34.96% - Horiz. % 177.84% 126.29% 76.06% 164.69% 175.42% 134.96% 100.00%
PBT -265,930 12,912 -29,643 -5,061 -37,537 -10,240 -18,762 482.86% QoQ % -2,159.56% 143.56% -485.71% 86.52% -266.57% 45.42% - Horiz. % 1,417.39% -68.82% 157.99% 26.97% 200.07% 54.58% 100.00%
Tax -92,028 3,459 10,150 7,995 -23,960 4,001 1,614 - QoQ % -2,760.54% -65.92% 26.95% 133.37% -698.85% 147.89% - Horiz. % -5,701.86% 214.31% 628.87% 495.35% -1,484.51% 247.89% 100.00%
NP -357,958 16,371 -19,493 2,934 -61,497 -6,239 -17,148 653.95% QoQ % -2,286.54% 183.98% -764.38% 104.77% -885.69% 63.62% - Horiz. % 2,087.46% -95.47% 113.68% -17.11% 358.62% 36.38% 100.00%
NP to SH -238,926 16,919 -6,009 366 -63,378 -916 -9,058 780.84% QoQ % -1,512.18% 381.56% -1,741.80% 100.58% -6,819.00% 89.89% - Horiz. % 2,637.73% -186.79% 66.34% -4.04% 699.69% 10.11% 100.00%
Tax Rate - % -26.79 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 413,269 22,905 43,147 48,285 116,055 48,213 48,249 316.99% QoQ % 1,704.27% -46.91% -10.64% -58.39% 140.71% -0.07% - Horiz. % 856.53% 47.47% 89.43% 100.07% 240.53% 99.93% 100.00%
Net Worth 109,641 383,744 383,744 405,672 405,672 471,457 471,457 -62.08% QoQ % -71.43% 0.00% -5.41% 0.00% -13.95% 0.00% - Horiz. % 23.26% 81.40% 81.40% 86.05% 86.05% 100.00% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 109,641 383,744 383,744 405,672 405,672 471,457 471,457 -62.08% QoQ % -71.43% 0.00% -5.41% 0.00% -13.95% 0.00% - Horiz. % 23.26% 81.40% 81.40% 86.05% 86.05% 100.00% 100.00%
NOSH 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 - 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -647.17 % 41.68 % -82.41 % 5.73 % -112.72 % -14.86 % -55.14 % 414.15% QoQ % -1,652.71% 150.58% -1,538.22% 105.08% -658.55% 73.05% - Horiz. % 1,173.69% -75.59% 149.46% -10.39% 204.43% 26.95% 100.00%
ROE -217.92 % 4.41 % -1.57 % 0.09 % -15.62 % -0.19 % -1.92 % 2,224.10% QoQ % -5,041.50% 380.89% -1,844.44% 100.58% -8,121.05% 90.10% - Horiz. % 11,350.00% -229.69% 81.77% -4.69% 813.54% 9.90% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.04 3.58 2.16 4.67 4.98 3.83 2.84 46.43% QoQ % 40.78% 65.74% -53.75% -6.22% 30.03% 34.86% - Horiz. % 177.46% 126.06% 76.06% 164.44% 175.35% 134.86% 100.00%
EPS -0.22 0.02 -0.01 0.00 -0.06 0.00 -0.01 680.73% QoQ % -1,200.00% 300.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 2,200.00% -200.00% 100.00% -0.00% 600.00% -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 0.1000 0.3500 0.3500 0.3700 0.3700 0.4300 0.4300 -62.08% QoQ % -71.43% 0.00% -5.41% 0.00% -13.95% 0.00% - Horiz. % 23.26% 81.40% 81.40% 86.05% 86.05% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,128,957 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.60 1.84 1.11 2.41 2.56 1.97 1.46 46.77% QoQ % 41.30% 65.77% -53.94% -5.86% 29.95% 34.93% - Horiz. % 178.08% 126.03% 76.03% 165.07% 175.34% 134.93% 100.00%
EPS -11.22 0.79 -0.28 0.02 -2.98 -0.04 -0.43 774.52% QoQ % -1,520.25% 382.14% -1,500.00% 100.67% -7,350.00% 90.70% - Horiz. % 2,609.30% -183.72% 65.12% -4.65% 693.02% 9.30% 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 0.0515 0.1803 0.1803 0.1906 0.1906 0.2215 0.2215 -62.09% QoQ % -71.44% 0.00% -5.40% 0.00% -13.95% 0.00% - Horiz. % 23.25% 81.40% 81.40% 86.05% 86.05% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0450 0.0350 0.0550 0.0500 0.0600 0.0800 0.0900 -
P/RPS 0.89 0.98 2.55 1.07 1.21 2.09 3.17 -57.02% QoQ % -9.18% -61.57% 138.32% -11.57% -42.11% -34.07% - Horiz. % 28.08% 30.91% 80.44% 33.75% 38.17% 65.93% 100.00%
P/EPS -0.21 2.27 -10.04 149.78 -1.04 -95.76 -10.89 -92.76% QoQ % -109.25% 122.61% -106.70% 14,501.92% 98.91% -779.34% - Horiz. % 1.93% -20.84% 92.19% -1,375.39% 9.55% 879.34% 100.00%
EY -484.26 44.09 -9.96 0.67 -96.34 -1.04 -9.18 1,296.43% QoQ % -1,198.34% 542.67% -1,586.57% 100.70% -9,163.46% 88.67% - Horiz. % 5,275.16% -480.28% 108.50% -7.30% 1,049.46% 11.33% 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 0.45 0.10 0.16 0.14 0.16 0.19 0.21 65.98% QoQ % 350.00% -37.50% 14.29% -12.50% -15.79% -9.52% - Horiz. % 214.29% 47.62% 76.19% 66.67% 76.19% 90.48% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 25/08/22 30/05/22 28/02/22 30/11/21 23/08/21 -
Price 0.0650 0.0400 0.0400 0.0500 0.0700 0.0700 0.0800 -
P/RPS 1.29 1.12 1.85 1.07 1.41 1.83 2.82 -40.55% QoQ % 15.18% -39.46% 72.90% -24.11% -22.95% -35.11% - Horiz. % 45.74% 39.72% 65.60% 37.94% 50.00% 64.89% 100.00%
P/EPS -0.30 2.59 -7.30 149.78 -1.21 -83.79 -9.68 -90.07% QoQ % -111.58% 135.48% -104.87% 12,478.51% 98.56% -765.60% - Horiz. % 3.10% -26.76% 75.41% -1,547.31% 12.50% 865.60% 100.00%
EY -335.26 38.58 -13.70 0.67 -82.58 -1.19 -10.33 911.04% QoQ % -969.00% 381.61% -2,144.78% 100.81% -6,839.50% 88.48% - Horiz. % 3,245.50% -373.48% 132.62% -6.49% 799.42% 11.52% 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 0.65 0.11 0.11 0.14 0.19 0.16 0.19 126.53% QoQ % 490.91% 0.00% -21.43% -26.32% 18.75% -15.79% - Horiz. % 342.11% 57.89% 57.89% 73.68% 100.00% 84.21% 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 1 2022.pdf 
