[BIG] QoQ Quarter Result on 2021-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 9,420 9,772 8,998 11,525 9,421 6,551 7,753 13.85% QoQ % -3.60% 8.60% -21.93% 22.33% 43.81% -15.50% - Horiz. % 121.50% 126.04% 116.06% 148.65% 121.51% 84.50% 100.00%
PBT 949 817 340 2,256 860 -990 140 257.76% QoQ % 16.16% 140.29% -84.93% 162.33% 186.87% -807.14% - Horiz. % 677.86% 583.57% 242.86% 1,611.43% 614.29% -707.14% 100.00%
Tax -214 -125 173 -196 -92 -137 -129 40.09% QoQ % -71.20% -172.25% 188.27% -113.04% 32.85% -6.20% - Horiz. % 165.89% 96.90% -134.11% 151.94% 71.32% 106.20% 100.00%
NP 735 692 513 2,060 768 -1,127 11 1,542.43% QoQ % 6.21% 34.89% -75.10% 168.23% 168.15% -10,345.45% - Horiz. % 6,681.82% 6,290.91% 4,663.64% 18,727.27% 6,981.82% -10,245.45% 100.00%
NP to SH 735 692 513 2,060 768 -1,127 11 1,542.43% QoQ % 6.21% 34.89% -75.10% 168.23% 168.15% -10,345.45% - Horiz. % 6,681.82% 6,290.91% 4,663.64% 18,727.27% 6,981.82% -10,245.45% 100.00%
Tax Rate 22.55 % 15.30 % -50.88 % 8.69 % 10.70 % - % 92.14 % -60.84% QoQ % 47.39% 130.07% -685.50% -18.79% 0.00% 0.00% - Horiz. % 24.47% 16.61% -55.22% 9.43% 11.61% 0.00% 100.00%
Total Cost 8,685 9,080 8,485 9,465 8,653 7,678 7,742 7.96% QoQ % -4.35% 7.01% -10.35% 9.38% 12.70% -0.83% - Horiz. % 112.18% 117.28% 109.60% 122.26% 111.77% 99.17% 100.00%
Net Worth 38,723 34,932 37,442 34,985 28,566 28,037 29,095 20.97% QoQ % 10.85% -6.71% 7.02% 22.47% 1.89% -3.64% - Horiz. % 133.09% 120.06% 128.69% 120.24% 98.18% 96.36% 100.00%
Dividend 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 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 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 38,723 34,932 37,442 34,985 28,566 28,037 29,095 20.97% QoQ % 10.85% -6.71% 7.02% 22.47% 1.89% -3.64% - Horiz. % 133.09% 120.06% 128.69% 120.24% 98.18% 96.36% 100.00%
NOSH 63,481 58,220 57,604 54,665 52,901 52,901 52,901 12.91% QoQ % 9.04% 1.07% 5.38% 3.33% 0.00% 0.00% - Horiz. % 120.00% 110.05% 108.89% 103.33% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.80 % 7.08 % 5.70 % 17.87 % 8.15 % -17.20 % 0.14 % 1,355.18% QoQ % 10.17% 24.21% -68.10% 119.26% 147.38% -12,385.71% - Horiz. % 5,571.43% 5,057.14% 4,071.43% 12,764.29% 5,821.43% -12,285.71% 100.00%
ROE 1.90 % 1.98 % 1.37 % 5.89 % 2.69 % -4.02 % 0.04 % 1,208.51% QoQ % -4.04% 44.53% -76.74% 118.96% 166.92% -10,150.00% - Horiz. % 4,750.00% 4,950.00% 3,425.00% 14,725.00% 6,725.00% -10,050.00% 100.00%
Per Share 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.84 16.78 15.62 21.08 17.81 12.38 14.66 0.82% QoQ % -11.56% 7.43% -25.90% 18.36% 43.86% -15.55% - Horiz. % 101.23% 114.46% 106.55% 143.79% 121.49% 84.45% 100.00%
EPS 1.16 1.19 0.89 3.77 1.45 -2.13 0.02 1,394.67% QoQ % -2.52% 33.71% -76.39% 160.00% 168.08% -10,750.00% - Horiz. % 5,800.00% 5,950.00% 4,450.00% 18,850.00% 7,250.00% -10,650.00% 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 0.6100 0.6000 0.6500 0.6400 0.5400 0.5300 0.5500 7.14% QoQ % 1.67% -7.69% 1.56% 18.52% 1.89% -3.64% - Horiz. % 110.91% 109.09% 118.18% 116.36% 98.18% 96.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.84 15.39 14.17 18.15 14.84 10.32 12.21 13.87% QoQ % -3.57% 8.61% -21.93% 22.30% 43.80% -15.48% - Horiz. % 121.54% 126.04% 116.05% 148.65% 121.54% 84.52% 100.00%
EPS 1.16 1.09 0.81 3.25 1.21 -1.78 0.02 1,394.67% QoQ % 6.42% 34.57% -75.08% 168.60% 167.98% -9,000.00% - Horiz. % 5,800.00% 5,450.00% 4,050.00% 16,250.00% 6,050.00% -8,900.00% 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 0.6100 0.5503 0.5898 0.5511 0.4500 0.4417 0.4583 20.98% QoQ % 10.85% -6.70% 7.02% 22.47% 1.88% -3.62% - Horiz. % 133.10% 120.07% 128.69% 120.25% 98.19% 96.38% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.6350 0.6900 0.8200 0.8700 1.0900 0.6300 0.4800 -
P/RPS 4.28 4.11 5.25 4.13 6.12 5.09 3.28 19.39% QoQ % 4.14% -21.71% 27.12% -32.52% 20.24% 55.18% - Horiz. % 130.49% 125.30% 160.06% 125.91% 186.59% 155.18% 100.00%
P/EPS 54.84 58.05 92.08 23.09 75.08 -29.57 2,308.43 -91.72% QoQ % -5.53% -36.96% 298.79% -69.25% 353.91% -101.28% - Horiz. % 2.38% 2.51% 3.99% 1.00% 3.25% -1.28% 100.00%
EY 1.82 1.72 1.09 4.33 1.33 -3.38 0.04 1,171.55% QoQ % 5.81% 57.80% -74.83% 225.56% 139.35% -8,550.00% - Horiz. % 4,550.00% 4,300.00% 2,725.00% 10,825.00% 3,325.00% -8,450.00% 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 1.04 1.15 1.26 1.36 2.02 1.19 0.87 12.62% QoQ % -9.57% -8.73% -7.35% -32.67% 69.75% 36.78% - Horiz. % 119.54% 132.18% 144.83% 156.32% 232.18% 136.78% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 25/05/22 23/02/22 24/11/21 14/09/21 - -
Price 0.6300 0.7400 0.8000 0.7100 1.1200 1.4100 0.7750 -
P/RPS 4.25 4.41 5.12 3.37 6.29 11.39 5.29 -13.57% QoQ % -3.63% -13.87% 51.93% -46.42% -44.78% 115.31% - Horiz. % 80.34% 83.36% 96.79% 63.71% 118.90% 215.31% 100.00%
P/EPS 54.41 62.26 89.83 18.84 77.15 -66.19 3,727.15 -94.01% QoQ % -12.61% -30.69% 376.80% -75.58% 216.56% -101.78% - Horiz. % 1.46% 1.67% 2.41% 0.51% 2.07% -1.78% 100.00%
EY 1.84 1.61 1.11 5.31 1.30 -1.51 0.03 1,451.35% QoQ % 14.29% 45.05% -79.10% 308.46% 186.09% -5,133.33% - Horiz. % 6,133.33% 5,366.67% 3,700.00% 17,700.00% 4,333.33% -5,033.33% 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 1.03 1.23 1.23 1.11 2.07 2.66 1.41 -18.87% QoQ % -16.26% 0.00% 10.81% -46.38% -22.18% 88.65% - Horiz. % 73.05% 87.23% 87.23% 78.72% 146.81% 188.65% 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
BIG - Qtr 2 FY2022.pdf 
