[CME] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
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 6,198 1,186 5,117 1,798 1,335 7,704 115 1,316.50% QoQ % 422.60% -76.82% 184.59% 34.68% -82.67% 6,599.13% - Horiz. % 5,389.57% 1,031.30% 4,449.56% 1,563.48% 1,160.87% 6,699.13% 100.00%
PBT 296 -633 -2,763 -337 -441 -1,281 1,747 -69.28% QoQ % 146.76% 77.09% -719.88% 23.58% 65.57% -173.33% - Horiz. % 16.94% -36.23% -158.16% -19.29% -25.24% -73.33% 100.00%
Tax 0 0 -268 0 0 0 1,875 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -14.29% 0.00% 0.00% 0.00% 100.00%
NP 296 -633 -3,031 -337 -441 -1,281 3,622 -81.08% QoQ % 146.76% 79.12% -799.41% 23.58% 65.57% -135.37% - Horiz. % 8.17% -17.48% -83.68% -9.30% -12.18% -35.37% 100.00%
NP to SH 296 -633 -3,031 -337 -441 -1,281 3,622 -81.08% QoQ % 146.76% 79.12% -799.41% 23.58% 65.57% -135.37% - Horiz. % 8.17% -17.48% -83.68% -9.30% -12.18% -35.37% 100.00%
Tax Rate - % - % - % - % - % - % -107.33 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 5,902 1,819 8,148 2,135 1,776 8,985 -3,507 - QoQ % 224.46% -77.68% 281.64% 20.21% -80.23% 356.20% - Horiz. % -168.29% -51.87% -232.34% -60.88% -50.64% -256.20% 100.00%
Net Worth 51,181 50,766 51,451 55,214 54,127 53,069 48,663 3.41% QoQ % 0.82% -1.33% -6.82% 2.01% 1.99% 9.05% - Horiz. % 105.17% 104.32% 105.73% 113.46% 111.23% 109.05% 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 51,181 50,766 51,451 55,214 54,127 53,069 48,663 3.41% QoQ % 0.82% -1.33% -6.82% 2.01% 1.99% 9.05% - Horiz. % 105.17% 104.32% 105.73% 113.46% 111.23% 109.05% 100.00%
NOSH 984,267 976,270 970,779 951,969 933,228 914,999 813,777 13.48% QoQ % 0.82% 0.57% 1.98% 2.01% 1.99% 12.44% - Horiz. % 120.95% 119.97% 119.29% 116.98% 114.68% 112.44% 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 4.78 % -53.37 % -59.23 % -18.74 % -33.03 % -16.63 % 3,149.57 % -98.66% QoQ % 108.96% 9.89% -216.06% 43.26% -98.62% -100.53% - Horiz. % 0.15% -1.69% -1.88% -0.60% -1.05% -0.53% 100.00%
ROE 0.58 % -1.25 % -5.89 % -0.61 % -0.81 % -2.41 % 7.44 % -81.67% QoQ % 146.40% 78.78% -865.57% 24.69% 66.39% -132.39% - Horiz. % 7.80% -16.80% -79.17% -8.20% -10.89% -32.39% 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 0.63 0.12 0.53 0.19 0.14 0.84 0.01 1,471.39% QoQ % 425.00% -77.36% 178.95% 35.71% -83.33% 8,300.00% - Horiz. % 6,300.00% 1,200.00% 5,300.00% 1,900.00% 1,400.00% 8,400.00% 100.00%
EPS 0.03 -0.07 -0.31 -0.04 -0.05 -0.14 0.45 -83.48% QoQ % 142.86% 77.42% -675.00% 20.00% 64.29% -131.11% - Horiz. % 6.67% -15.56% -68.89% -8.89% -11.11% -31.11% 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 0.0520 0.0520 0.0530 0.0580 0.0580 0.0580 0.0598 -8.87% QoQ % 0.00% -1.89% -8.62% 0.00% 0.00% -3.01% - Horiz. % 86.96% 86.96% 88.63% 96.99% 96.99% 96.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,048,063 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.59 0.11 0.49 0.17 0.13 0.74 0.01 1,404.33% QoQ % 436.36% -77.55% 188.24% 30.77% -82.43% 7,300.00% - Horiz. % 5,900.00% 1,100.00% 4,900.00% 1,700.00% 1,300.00% 7,400.00% 100.00%
EPS 0.03 -0.06 -0.29 -0.03 -0.04 -0.12 0.35 -80.47% QoQ % 150.00% 79.31% -866.67% 25.00% 66.67% -134.29% - Horiz. % 8.57% -17.14% -82.86% -8.57% -11.43% -34.29% 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 0.0488 0.0484 0.0491 0.0527 0.0516 0.0506 0.0464 3.41% QoQ % 0.83% -1.43% -6.83% 2.13% 1.98% 9.05% - Horiz. % 105.17% 104.31% 105.82% 113.58% 111.21% 109.05% 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 0.0300 0.0450 0.0400 0.0500 0.0600 0.0400 0.0500 -
P/RPS 4.76 37.04 7.59 26.47 41.94 4.75 353.82 -94.30% QoQ % -87.15% 388.01% -71.33% -36.89% 782.95% -98.66% - Horiz. % 1.35% 10.47% 2.15% 7.48% 11.85% 1.34% 100.00%
P/EPS 99.76 -69.40 -12.81 -141.24 -126.97 -28.57 11.23 327.22% QoQ % 243.75% -441.76% 90.93% -11.24% -344.42% -354.41% - Horiz. % 888.33% -617.99% -114.07% -1,257.70% -1,130.63% -254.41% 100.00%
EY 1.00 -1.44 -7.81 -0.71 -0.79 -3.50 8.90 -76.62% QoQ % 169.44% 81.56% -1,000.00% 10.13% 77.43% -139.33% - Horiz. % 11.24% -16.18% -87.75% -7.98% -8.88% -39.33% 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 0.58 0.87 0.75 0.86 1.03 0.69 0.84 -21.83% QoQ % -33.33% 16.00% -12.79% -16.50% 49.28% -17.86% - Horiz. % 69.05% 103.57% 89.29% 102.38% 122.62% 82.14% 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 31/05/22 28/02/22 30/11/21 29/09/21 -
Price 0.0300 0.0300 0.0350 0.0450 0.0550 0.0600 0.0400 -
P/RPS 4.76 24.69 6.64 23.83 38.45 7.13 283.05 -93.39% QoQ % -80.72% 271.84% -72.14% -38.02% 439.27% -97.48% - Horiz. % 1.68% 8.72% 2.35% 8.42% 13.58% 2.52% 100.00%
P/EPS 99.76 -46.27 -11.21 -127.12 -116.39 -42.86 8.99 395.33% QoQ % 315.60% -312.76% 91.18% -9.22% -171.56% -576.75% - Horiz. % 1,109.68% -514.68% -124.69% -1,414.02% -1,294.66% -476.75% 100.00%
EY 1.00 -2.16 -8.92 -0.79 -0.86 -2.33 11.13 -79.85% QoQ % 146.30% 75.78% -1,029.11% 8.14% 63.09% -120.93% - Horiz. % 8.98% -19.41% -80.14% -7.10% -7.73% -20.93% 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 0.58 0.58 0.66 0.78 0.95 1.03 0.67 -9.14% QoQ % 0.00% -12.12% -15.38% -17.89% -7.77% 53.73% - Horiz. % 86.57% 86.57% 98.51% 116.42% 141.79% 153.73% 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