[MYNEWS] QoQ Quarter Result on 2022-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 185,786 174,196 184,094 180,601 170,200 141,095 139,437 21.15% QoQ % 6.65% -5.38% 1.93% 6.11% 20.63% 1.19% - Horiz. % 133.24% 124.93% 132.03% 129.52% 122.06% 101.19% 100.00%
PBT -1,237 -5,584 -2,853 1,496 -2,338 -11,375 -8,772 -73.00% QoQ % 77.85% -95.72% -290.71% 163.99% 79.45% -29.67% - Horiz. % 14.10% 63.66% 32.52% -17.05% 26.65% 129.67% 100.00%
Tax -2,030 -2,172 -1,605 -969 -60 -65 -66 887.86% QoQ % 6.54% -35.33% -65.63% -1,515.00% 7.69% 1.52% - Horiz. % 3,075.76% 3,290.91% 2,431.82% 1,468.18% 90.91% 98.48% 100.00%
NP -3,267 -7,756 -4,458 527 -2,398 -11,440 -8,838 -48.59% QoQ % 57.88% -73.98% -945.92% 121.98% 79.04% -29.44% - Horiz. % 36.97% 87.76% 50.44% -5.96% 27.13% 129.44% 100.00%
NP to SH -2,161 -6,277 -3,213 1,368 -1,454 -10,223 -7,859 -57.81% QoQ % 65.57% -95.36% -334.87% 194.09% 85.78% -30.08% - Horiz. % 27.50% 79.87% 40.88% -17.41% 18.50% 130.08% 100.00%
Tax Rate - % - % - % 64.77 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 189,053 181,952 188,552 180,074 172,598 152,535 148,275 17.64% QoQ % 3.90% -3.50% 4.71% 4.33% 13.15% 2.87% - Horiz. % 127.50% 122.71% 127.16% 121.45% 116.40% 102.87% 100.00%
Net Worth 212,510 211,467 218,289 225,110 225,110 225,110 238,753 -7.49% QoQ % 0.49% -3.12% -3.03% 0.00% 0.00% -5.71% - Horiz. % 89.01% 88.57% 91.43% 94.29% 94.29% 94.29% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 3,427 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 212,510 211,467 218,289 225,110 225,110 225,110 238,753 -7.49% QoQ % 0.49% -3.12% -3.03% 0.00% 0.00% -5.71% - Horiz. % 89.01% 88.57% 91.43% 94.29% 94.29% 94.29% 100.00%
NOSH 685,517 682,154 682,154 682,154 682,154 682,154 682,154 0.33% QoQ % 0.49% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.49% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin -1.76 % -4.45 % -2.42 % 0.29 % -1.41 % -8.11 % -6.34 % -57.54% QoQ % 60.45% -83.88% -934.48% 120.57% 82.61% -27.92% - Horiz. % 27.76% 70.19% 38.17% -4.57% 22.24% 127.92% 100.00%
ROE -1.02 % -2.97 % -1.47 % 0.61 % -0.65 % -4.54 % -3.29 % -54.29% QoQ % 65.66% -102.04% -340.98% 193.85% 85.68% -37.99% - Horiz. % 31.00% 90.27% 44.68% -18.54% 19.76% 137.99% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 27.10 25.54 26.99 26.48 24.95 20.68 20.44 20.75% QoQ % 6.11% -5.37% 1.93% 6.13% 20.65% 1.17% - Horiz. % 132.58% 124.95% 132.05% 129.55% 122.06% 101.17% 100.00%
EPS -0.32 -0.92 -0.47 0.20 -0.21 -1.50 -1.15 -57.48% QoQ % 65.22% -95.74% -335.00% 195.24% 86.00% -30.43% - Horiz. % 27.83% 80.00% 40.87% -17.39% 18.26% 130.43% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 0.3100 0.3100 0.3200 0.3300 0.3300 0.3300 0.3500 -7.79% QoQ % 0.00% -3.12% -3.03% 0.00% 0.00% -5.71% - Horiz. % 88.57% 88.57% 91.43% 94.29% 94.29% 94.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 750,354 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 24.76 23.22 24.53 24.07 22.68 18.80 18.58 21.16% QoQ % 6.63% -5.34% 1.91% 6.13% 20.64% 1.18% - Horiz. % 133.26% 124.97% 132.02% 129.55% 122.07% 101.18% 100.00%
EPS -0.29 -0.84 -0.43 0.18 -0.19 -1.36 -1.05 -57.69% QoQ % 65.48% -95.35% -338.89% 194.74% 86.03% -29.52% - Horiz. % 27.62% 80.00% 40.95% -17.14% 18.10% 129.52% 100.00%
DPS 0.46 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. % 100.00% - - - - - -
NAPS 0.2832 0.2818 0.2909 0.3000 0.3000 0.3000 0.3182 -7.49% QoQ % 0.50% -3.13% -3.03% 0.00% 0.00% -5.72% - Horiz. % 89.00% 88.56% 91.42% 94.28% 94.28% 94.28% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.5150 0.4600 0.6850 0.5350 0.3850 0.6350 0.8350 -
P/RPS 1.90 1.80 2.54 2.02 1.54 3.07 4.08 -40.00% QoQ % 5.56% -29.13% 25.74% 31.17% -49.84% -24.75% - Horiz. % 46.57% 44.12% 62.25% 49.51% 37.75% 75.25% 100.00%
P/EPS -163.37 -49.99 -145.43 266.78 -180.63 -42.37 -72.48 72.17% QoQ % -226.81% 65.63% -154.51% 247.69% -326.32% 41.54% - Horiz. % 225.40% 68.97% 200.65% -368.07% 249.21% 58.46% 100.00%
EY -0.61 -2.00 -0.69 0.37 -0.55 -2.36 -1.38 -42.06% QoQ % 69.50% -189.86% -286.49% 167.27% 76.69% -71.01% - Horiz. % 44.20% 144.93% 50.00% -26.81% 39.86% 171.01% 100.00%
DY 0.97 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. % 100.00% - - - - - -
P/NAPS 1.66 1.48 2.14 1.62 1.17 1.92 2.39 -21.62% QoQ % 12.16% -30.84% 32.10% 38.46% -39.06% -19.67% - Horiz. % 69.46% 61.92% 89.54% 67.78% 48.95% 80.33% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 02/10/23 19/06/23 30/03/23 22/12/22 - 27/06/22 24/03/22 -
Price 0.5400 0.4850 0.5750 0.6350 0.4100 0.5500 0.7400 -
P/RPS 1.99 1.90 2.13 2.40 1.64 2.66 3.62 -32.97% QoQ % 4.74% -10.80% -11.25% 46.34% -38.35% -26.52% - Horiz. % 54.97% 52.49% 58.84% 66.30% 45.30% 73.48% 100.00%
P/EPS -171.30 -52.71 -122.08 316.64 -192.35 -36.70 -64.23 92.66% QoQ % -224.99% 56.82% -138.55% 264.62% -424.11% 42.86% - Horiz. % 266.70% 82.06% 190.07% -492.98% 299.47% 57.14% 100.00%
EY -0.58 -1.90 -0.82 0.32 -0.52 -2.72 -1.56 -48.39% QoQ % 69.47% -131.71% -356.25% 161.54% 80.88% -74.36% - Horiz. % 37.18% 121.79% 52.56% -20.51% 33.33% 174.36% 100.00%
DY 0.93 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. % 100.00% - - - - - -
P/NAPS 1.74 1.56 1.80 1.92 1.24 1.67 2.11 -12.09% QoQ % 11.54% -13.33% -6.25% 54.84% -25.75% -20.85% - Horiz. % 82.46% 73.93% 85.31% 91.00% 58.77% 79.15% 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
Mynews Q4 2022 announcement (Final).pdf 
