[P&O] QoQ Quarter Result on 2022-09-30 [#4] 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 66,493 73,872 72,207 76,391 76,496 82,690 75,798 -8.38% QoQ % -9.99% 2.31% -5.48% -0.14% -7.49% 9.09% - Horiz. % 87.72% 97.46% 95.26% 100.78% 100.92% 109.09% 100.00%
PBT 6,818 -4,524 -12,396 13,813 -23,926 155 66,724 -78.23% QoQ % 250.71% 63.50% -189.74% 157.73% -15,536.13% -99.77% - Horiz. % 10.22% -6.78% -18.58% 20.70% -35.86% 0.23% 100.00%
Tax -310 879 -468 -710 1,275 -1,868 147 - QoQ % -135.27% 287.82% 34.08% -155.69% 168.25% -1,370.75% - Horiz. % -210.88% 597.96% -318.37% -482.99% 867.35% -1,270.75% 100.00%
NP 6,508 -3,645 -12,864 13,103 -22,651 -1,713 66,871 -78.93% QoQ % 278.55% 71.67% -198.18% 157.85% -1,222.30% -102.56% - Horiz. % 9.73% -5.45% -19.24% 19.59% -33.87% -2.56% 100.00%
NP to SH 8,282 -1,690 -12,779 10,365 -20,440 -2,773 67,330 -75.36% QoQ % 590.06% 86.78% -223.29% 150.71% -637.11% -104.12% - Horiz. % 12.30% -2.51% -18.98% 15.39% -30.36% -4.12% 100.00%
Tax Rate 4.55 % - % - % 5.14 % - % 1,205.16 % -0.22 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 547,900.00% - Horiz. % -2,068.18% 0.00% 0.00% -2,336.36% 0.00% -547,800.00% 100.00%
Total Cost 59,985 77,517 85,071 63,288 99,147 84,403 8,927 257.33% QoQ % -22.62% -8.88% 34.42% -36.17% 17.47% 845.48% - Horiz. % 671.95% 868.34% 952.96% 708.95% 1,110.64% 945.48% 100.00%
Net Worth 325,655 322,658 330,567 349,264 340,735 382,981 385,581 -10.68% QoQ % 0.93% -2.39% -5.35% 2.50% -11.03% -0.67% - Horiz. % 84.46% 83.68% 85.73% 90.58% 88.37% 99.33% 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 - 3,226 6,450 3,223 4,829 4,820 13,388 - QoQ % 0.00% -49.98% 100.07% -33.24% 0.18% -63.99% - Horiz. % 0.00% 24.10% 48.18% 24.08% 36.07% 36.01% 100.00%
Div Payout % - % - % - % 31.10 % - % - % 19.88 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 156.44% 0.00% 0.00% 100.00%
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 325,655 322,658 330,567 349,264 340,735 382,981 385,581 -10.68% QoQ % 0.93% -2.39% -5.35% 2.50% -11.03% -0.67% - Horiz. % 84.46% 83.68% 85.73% 90.58% 88.37% 99.33% 100.00%
NOSH 269,137 268,882 268,754 268,665 268,296 267,819 267,765 0.34% QoQ % 0.09% 0.05% 0.03% 0.14% 0.18% 0.02% - Horiz. % 100.51% 100.42% 100.37% 100.34% 100.20% 100.02% 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 9.79 % -4.93 % -17.82 % 17.15 % -29.61 % -2.07 % 88.22 % -77.00% QoQ % 298.58% 72.33% -203.91% 157.92% -1,330.43% -102.35% - Horiz. % 11.10% -5.59% -20.20% 19.44% -33.56% -2.35% 100.00%
ROE 2.54 % -0.52 % -3.87 % 2.97 % -6.00 % -0.72 % 17.46 % -72.44% QoQ % 588.46% 86.56% -230.30% 149.50% -733.33% -104.12% - Horiz. % 14.55% -2.98% -22.16% 17.01% -34.36% -4.12% 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 24.71 27.47 26.87 28.43 28.51 30.88 28.31 -8.69% QoQ % -10.05% 2.23% -5.49% -0.28% -7.67% 9.08% - Horiz. % 87.28% 97.03% 94.91% 100.42% 100.71% 109.08% 100.00%
EPS 3.08 -0.63 -4.75 3.86 -7.62 -1.04 25.15 -75.43% QoQ % 588.89% 86.74% -223.06% 150.66% -632.69% -104.14% - Horiz. % 12.25% -2.50% -18.89% 15.35% -30.30% -4.14% 100.00%
DPS 0.00 1.20 2.40 1.20 1.80 1.80 5.00 - QoQ % 0.00% -50.00% 100.00% -33.33% 0.00% -64.00% - Horiz. % 0.00% 24.00% 48.00% 24.00% 36.00% 36.00% 100.00%
NAPS 1.2100 1.2000 1.2300 1.3000 1.2700 1.4300 1.4400 -10.98% QoQ % 0.83% -2.44% -5.38% 2.36% -11.19% -0.69% - Horiz. % 84.03% 83.33% 85.42% 90.28% 88.19% 99.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 295,443 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.51 25.00 24.44 25.86 25.89 27.99 25.66 -8.38% QoQ % -9.96% 2.29% -5.49% -0.12% -7.50% 9.08% - Horiz. % 87.72% 97.43% 95.25% 100.78% 100.90% 109.08% 100.00%
EPS 2.80 -0.57 -4.33 3.51 -6.92 -0.94 22.79 -75.38% QoQ % 591.23% 86.84% -223.36% 150.72% -636.17% -104.12% - Horiz. % 12.29% -2.50% -19.00% 15.40% -30.36% -4.12% 100.00%
DPS 0.00 1.09 2.18 1.09 1.63 1.63 4.53 - QoQ % 0.00% -50.00% 100.00% -33.13% 0.00% -64.02% - Horiz. % 0.00% 24.06% 48.12% 24.06% 35.98% 35.98% 100.00%
NAPS 1.1023 1.0921 1.1189 1.1822 1.1533 1.2963 1.3051 -10.68% QoQ % 0.93% -2.40% -5.35% 2.51% -11.03% -0.67% - Horiz. % 84.46% 83.68% 85.73% 90.58% 88.37% 99.33% 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 1.0100 1.0600 1.0700 1.0200 1.0400 1.0400 0.9400 -
P/RPS 4.09 3.86 3.98 3.59 3.65 3.37 3.32 14.96% QoQ % 5.96% -3.02% 10.86% -1.64% 8.31% 1.51% - Horiz. % 123.19% 116.27% 119.88% 108.13% 109.94% 101.51% 100.00%
P/EPS 32.82 -168.65 -22.50 26.44 -13.65 -100.44 3.74 327.14% QoQ % 119.46% -649.56% -185.10% 293.70% 86.41% -2,785.56% - Horiz. % 877.54% -4,509.36% -601.60% 706.95% -364.97% -2,685.56% 100.00%
EY 3.05 -0.59 -4.44 3.78 -7.33 -1.00 26.75 -76.58% QoQ % 616.95% 86.71% -217.46% 151.57% -633.00% -103.74% - Horiz. % 11.40% -2.21% -16.60% 14.13% -27.40% -3.74% 100.00%
DY 0.00 1.13 2.24 1.18 1.73 1.73 5.32 - QoQ % 0.00% -49.55% 89.83% -31.79% 0.00% -67.48% - Horiz. % 0.00% 21.24% 42.11% 22.18% 32.52% 32.52% 100.00%
P/NAPS 0.83 0.88 0.87 0.78 0.82 0.73 0.65 17.75% QoQ % -5.68% 1.15% 11.54% -4.88% 12.33% 12.31% - Horiz. % 127.69% 135.38% 133.85% 120.00% 126.15% 112.31% 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 29/08/23 30/05/23 28/02/23 30/11/22 25/08/22 26/05/22 24/02/22 -
Price 1.0200 1.0200 1.0900 1.0200 1.0400 1.1400 1.0200 -
P/RPS 4.13 3.71 4.06 3.59 3.65 3.69 3.60 9.62% QoQ % 11.32% -8.62% 13.09% -1.64% -1.08% 2.50% - Horiz. % 114.72% 103.06% 112.78% 99.72% 101.39% 102.50% 100.00%
P/EPS 33.15 -162.28 -22.92 26.44 -13.65 -110.10 4.06 307.04% QoQ % 120.43% -608.03% -186.69% 293.70% 87.60% -2,811.82% - Horiz. % 816.50% -3,997.04% -564.53% 651.23% -336.21% -2,711.82% 100.00%
EY 3.02 -0.62 -4.36 3.78 -7.33 -0.91 24.65 -75.43% QoQ % 587.10% 85.78% -215.34% 151.57% -705.49% -103.69% - Horiz. % 12.25% -2.52% -17.69% 15.33% -29.74% -3.69% 100.00%
DY 0.00 1.18 2.20 1.18 1.73 1.58 4.90 - QoQ % 0.00% -46.36% 86.44% -31.79% 9.49% -67.76% - Horiz. % 0.00% 24.08% 44.90% 24.08% 35.31% 32.24% 100.00%
P/NAPS 0.84 0.85 0.89 0.78 0.82 0.80 0.71 11.90% QoQ % -1.18% -4.49% 14.10% -4.88% 2.50% 12.68% - Horiz. % 118.31% 119.72% 125.35% 109.86% 115.49% 112.68% 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
Financialstatement Sep2022.pdf 
