[BDB] 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 97,028 55,855 51,615 31,456 96,718 42,068 41,929 74.69% QoQ % 73.71% 8.21% 64.09% -67.48% 129.91% 0.33% - Horiz. % 231.41% 133.21% 123.10% 75.02% 230.67% 100.33% 100.00%
PBT 12,433 1,473 1,134 -5,997 13,457 176 -2,630 - QoQ % 744.06% 29.89% 118.91% -144.56% 7,546.02% 106.69% - Horiz. % -472.74% -56.01% -43.12% 228.02% -511.67% -6.69% 100.00%
Tax -3,126 -356 -2 0 -2,345 -184 -207 507.95% QoQ % -778.09% -17,700.00% 0.00% 0.00% -1,174.46% 11.11% - Horiz. % 1,510.14% 171.98% 0.97% -0.00% 1,132.85% 88.89% 100.00%
NP 9,307 1,117 1,132 -5,997 11,112 -8 -2,837 - QoQ % 733.21% -1.33% 118.88% -153.97% 139,000.00% 99.72% - Horiz. % -328.06% -39.37% -39.90% 211.39% -391.68% 0.28% 100.00%
NP to SH 9,345 1,117 1,132 -5,997 11,132 -8 -2,837 - QoQ % 736.62% -1.33% 118.88% -153.87% 139,250.00% 99.72% - Horiz. % -329.40% -39.37% -39.90% 211.39% -392.39% 0.28% 100.00%
Tax Rate 25.14 % 24.17 % 0.18 % - % 17.43 % 104.55 % - % - QoQ % 4.01% 13,327.78% 0.00% 0.00% -83.33% 0.00% - Horiz. % 24.05% 23.12% 0.17% 0.00% 16.67% 100.00% -
Total Cost 87,721 54,738 50,483 37,453 85,606 42,076 44,766 56.40% QoQ % 60.26% 8.43% 34.79% -56.25% 103.46% -6.01% - Horiz. % 195.95% 122.28% 112.77% 83.66% 191.23% 93.99% 100.00%
Net Worth 474,013 464,898 464,898 464,898 470,975 461,859 461,859 1.74% QoQ % 1.96% 0.00% 0.00% -1.29% 1.97% 0.00% - Horiz. % 102.63% 100.66% 100.66% 100.66% 101.97% 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 474,013 464,898 464,898 464,898 470,975 461,859 461,859 1.74% QoQ % 1.96% 0.00% 0.00% -1.29% 1.97% 0.00% - Horiz. % 102.63% 100.66% 100.66% 100.66% 101.97% 100.00% 100.00%
NOSH 303,854 303,854 303,854 303,854 303,854 303,854 303,854 - 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 9.59 % 2.00 % 2.19 % -19.06 % 11.49 % -0.02 % -6.77 % - QoQ % 379.50% -8.68% 111.49% -265.88% 57,550.00% 99.70% - Horiz. % -141.65% -29.54% -32.35% 281.54% -169.72% 0.30% 100.00%
ROE 1.97 % 0.24 % 0.24 % -1.29 % 2.36 % 0.00 % -0.61 % - QoQ % 720.83% 0.00% 118.60% -154.66% 0.00% 0.00% - Horiz. % -322.95% -39.34% -39.34% 211.48% -386.89% -0.00% 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 31.93 18.38 16.99 10.35 31.83 13.84 13.80 74.67% QoQ % 73.72% 8.18% 64.15% -67.48% 129.99% 0.29% - Horiz. % 231.38% 133.19% 123.12% 75.00% 230.65% 100.29% 100.00%
EPS 3.06 0.37 0.37 -1.97 3.65 0.00 -0.05 - QoQ % 727.03% 0.00% 118.78% -153.97% 0.00% 0.00% - Horiz. % -6,120.00% -740.00% -740.00% 3,940.00% -7,300.00% -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 1.5600 1.5300 1.5300 1.5300 1.5500 1.5200 1.5200 1.74% QoQ % 1.96% 0.00% 0.00% -1.29% 1.97% 0.00% - Horiz. % 102.63% 100.66% 100.66% 100.66% 101.97% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 303,854 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 31.93 18.38 16.99 10.35 31.83 13.84 13.80 74.67% QoQ % 73.72% 8.18% 64.15% -67.48% 129.99% 0.29% - Horiz. % 231.38% 133.19% 123.12% 75.00% 230.65% 100.29% 100.00%
EPS 3.06 0.37 0.37 -1.97 3.65 0.00 -0.05 - QoQ % 727.03% 0.00% 118.78% -153.97% 0.00% 0.00% - Horiz. % -6,120.00% -740.00% -740.00% 3,940.00% -7,300.00% -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 1.5600 1.5300 1.5300 1.5300 1.5500 1.5200 1.5200 1.74% QoQ % 1.96% 0.00% 0.00% -1.29% 1.97% 0.00% - Horiz. % 102.63% 100.66% 100.66% 100.66% 101.97% 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 0.2750 0.2650 0.2900 0.6500 0.5800 0.4500 0.4500 -
P/RPS 0.86 1.44 1.71 6.28 1.82 3.25 3.26 -58.77% QoQ % -40.28% -15.79% -72.77% 245.05% -44.00% -0.31% - Horiz. % 26.38% 44.17% 52.45% 192.64% 55.83% 99.69% 100.00%
P/EPS 8.94 72.09 77.84 -32.93 15.83 -17,091.84 -48.20 - QoQ % -87.60% -7.39% 336.38% -308.02% 100.09% -35,360.25% - Horiz. % -18.55% -149.56% -161.49% 68.32% -32.84% 35,460.25% 100.00%
EY 11.18 1.39 1.28 -3.04 6.32 -0.01 -2.07 - QoQ % 704.32% 8.59% 142.11% -148.10% 63,300.01% 99.52% - Horiz. % -540.10% -67.15% -61.84% 146.86% -305.31% 0.48% 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 0.18 0.17 0.19 0.42 0.37 0.30 0.30 -28.80% QoQ % 5.88% -10.53% -54.76% 13.51% 23.33% 0.00% - Horiz. % 60.00% 56.67% 63.33% 140.00% 123.33% 100.00% 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 30/08/22 30/05/22 28/02/22 25/11/21 29/09/21 -
Price 0.2900 0.2700 0.3250 0.3200 0.8000 0.5950 0.4500 -
P/RPS 0.91 1.47 1.91 3.09 2.51 4.30 3.26 -57.19% QoQ % -38.10% -23.04% -38.19% 23.11% -41.63% 31.90% - Horiz. % 27.91% 45.09% 58.59% 94.79% 76.99% 131.90% 100.00%
P/EPS 9.43 73.45 87.24 -16.21 21.84 -22,599.22 -48.20 - QoQ % -87.16% -15.81% 638.19% -174.22% 100.10% -46,786.35% - Horiz. % -19.56% -152.39% -181.00% 33.63% -45.31% 46,886.35% 100.00%
EY 10.61 1.36 1.15 -6.17 4.58 0.00 -2.07 - QoQ % 680.15% 18.26% 118.64% -234.72% 0.00% 0.00% - Horiz. % -512.56% -65.70% -55.56% 298.07% -221.26% -0.00% 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 0.18 0.21 0.21 0.52 0.39 0.30 -26.19% QoQ % 5.56% -14.29% 0.00% -59.62% 33.33% 30.00% - Horiz. % 63.33% 60.00% 70.00% 70.00% 173.33% 130.00% 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
BURSA Announcement Q12022 Final.pdf 
