[CME] QoQ Quarter Result on 2022-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
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 4,012 740 6,198 1,186 5,117 1,798 1,335 108.67% QoQ % 442.16% -88.06% 422.60% -76.82% 184.59% 34.68% - Horiz. % 300.52% 55.43% 464.27% 88.84% 383.30% 134.68% 100.00%
PBT -394 -901 296 -633 -2,763 -337 -441 -7.26% QoQ % 56.27% -404.39% 146.76% 77.09% -719.88% 23.58% - Horiz. % 89.34% 204.31% -67.12% 143.54% 626.53% 76.42% 100.00%
Tax 0 0 0 0 -268 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP -394 -901 296 -633 -3,031 -337 -441 -7.26% QoQ % 56.27% -404.39% 146.76% 79.12% -799.41% 23.58% - Horiz. % 89.34% 204.31% -67.12% 143.54% 687.30% 76.42% 100.00%
NP to SH -394 -901 296 -633 -3,031 -337 -441 -7.26% QoQ % 56.27% -404.39% 146.76% 79.12% -799.41% 23.58% - Horiz. % 89.34% 204.31% -67.12% 143.54% 687.30% 76.42% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,406 1,641 5,902 1,819 8,148 2,135 1,776 83.57% QoQ % 168.49% -72.20% 224.46% -77.68% 281.64% 20.21% - Horiz. % 248.09% 92.40% 332.32% 102.42% 458.78% 120.21% 100.00%
Net Worth 49,342 48,662 51,181 50,766 51,451 55,214 54,127 -6.00% QoQ % 1.40% -4.92% 0.82% -1.33% -6.82% 2.01% - Horiz. % 91.16% 89.90% 94.56% 93.79% 95.06% 102.01% 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 - - - - - - - - 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 49,342 48,662 51,181 50,766 51,451 55,214 54,127 -6.00% QoQ % 1.40% -4.92% 0.82% -1.33% -6.82% 2.01% - Horiz. % 91.16% 89.90% 94.56% 93.79% 95.06% 102.01% 100.00%
NOSH 1,006,988 993,114 984,267 976,270 970,779 951,969 933,228 5.22% QoQ % 1.40% 0.90% 0.82% 0.57% 1.98% 2.01% - Horiz. % 107.90% 106.42% 105.47% 104.61% 104.02% 102.01% 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 -9.82 % -121.76 % 4.78 % -53.37 % -59.23 % -18.74 % -33.03 % -55.55% QoQ % 91.93% -2,647.28% 108.96% 9.89% -216.06% 43.26% - Horiz. % 29.73% 368.63% -14.47% 161.58% 179.32% 56.74% 100.00%
ROE -0.80 % -1.85 % 0.58 % -1.25 % -5.89 % -0.61 % -0.81 % -0.83% QoQ % 56.76% -418.97% 146.40% 78.78% -865.57% 24.69% - Horiz. % 98.77% 228.40% -71.60% 154.32% 727.16% 75.31% 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 0.40 0.07 0.63 0.12 0.53 0.19 0.14 101.74% QoQ % 471.43% -88.89% 425.00% -77.36% 178.95% 35.71% - Horiz. % 285.71% 50.00% 450.00% 85.71% 378.57% 135.71% 100.00%
EPS -0.04 -0.09 0.03 -0.07 -0.31 -0.04 -0.05 -13.86% QoQ % 55.56% -400.00% 142.86% 77.42% -675.00% 20.00% - Horiz. % 80.00% 180.00% -60.00% 140.00% 620.00% 80.00% 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 0.0490 0.0490 0.0520 0.0520 0.0530 0.0580 0.0580 -10.66% QoQ % 0.00% -5.77% 0.00% -1.89% -8.62% 0.00% - Horiz. % 84.48% 84.48% 89.66% 89.66% 91.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,048,063 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.38 0.07 0.59 0.11 0.49 0.17 0.13 104.84% QoQ % 442.86% -88.14% 436.36% -77.55% 188.24% 30.77% - Horiz. % 292.31% 53.85% 453.85% 84.62% 376.92% 130.77% 100.00%
EPS -0.04 -0.09 0.03 -0.06 -0.29 -0.03 -0.04 - QoQ % 55.56% -400.00% 150.00% 79.31% -866.67% 25.00% - Horiz. % 100.00% 225.00% -75.00% 150.00% 725.00% 75.00% 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 0.0471 0.0464 0.0488 0.0484 0.0491 0.0527 0.0516 -5.92% QoQ % 1.51% -4.92% 0.83% -1.43% -6.83% 2.13% - Horiz. % 91.28% 89.92% 94.57% 93.80% 95.16% 102.13% 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 0.0250 0.0300 0.0300 0.0450 0.0400 0.0500 0.0600 -
P/RPS 6.27 40.26 4.76 37.04 7.59 26.47 41.94 -71.93% QoQ % -84.43% 745.80% -87.15% 388.01% -71.33% -36.89% - Horiz. % 14.95% 95.99% 11.35% 88.32% 18.10% 63.11% 100.00%
P/EPS -63.90 -33.07 99.76 -69.40 -12.81 -141.24 -126.97 -36.81% QoQ % -93.23% -133.15% 243.75% -441.76% 90.93% -11.24% - Horiz. % 50.33% 26.05% -78.57% 54.66% 10.09% 111.24% 100.00%
EY -1.57 -3.02 1.00 -1.44 -7.81 -0.71 -0.79 58.27% QoQ % 48.01% -402.00% 169.44% 81.56% -1,000.00% 10.13% - Horiz. % 198.73% 382.28% -126.58% 182.28% 988.61% 89.87% 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 0.51 0.61 0.58 0.87 0.75 0.86 1.03 -37.49% QoQ % -16.39% 5.17% -33.33% 16.00% -12.79% -16.50% - Horiz. % 49.51% 59.22% 56.31% 84.47% 72.82% 83.50% 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 30/08/22 31/05/22 28/02/22 -
Price 0.0300 0.0300 0.0300 0.0300 0.0350 0.0450 0.0550 -
P/RPS 7.53 40.26 4.76 24.69 6.64 23.83 38.45 -66.38% QoQ % -81.30% 745.80% -80.72% 271.84% -72.14% -38.02% - Horiz. % 19.58% 104.71% 12.38% 64.21% 17.27% 61.98% 100.00%
P/EPS -76.67 -33.07 99.76 -46.27 -11.21 -127.12 -116.39 -24.35% QoQ % -131.84% -133.15% 315.60% -312.76% 91.18% -9.22% - Horiz. % 65.87% 28.41% -85.71% 39.75% 9.63% 109.22% 100.00%
EY -1.30 -3.02 1.00 -2.16 -8.92 -0.79 -0.86 31.81% QoQ % 56.95% -402.00% 146.30% 75.78% -1,029.11% 8.14% - Horiz. % 151.16% 351.16% -116.28% 251.16% 1,037.21% 91.86% 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 0.61 0.61 0.58 0.58 0.66 0.78 0.95 -25.63% QoQ % 0.00% 5.17% 0.00% -12.12% -15.38% -17.89% - Horiz. % 64.21% 64.21% 61.05% 61.05% 69.47% 82.11% 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