[WONG] QoQ Quarter Result on 2022-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 11,920 13,258 16,176 20,870 19,011 16,304 18,520 -25.51% QoQ % -10.09% -18.04% -22.49% 9.78% 16.60% -11.97% - Horiz. % 64.36% 71.59% 87.34% 112.69% 102.65% 88.03% 100.00%
PBT -854 -1,112 -1,767 3,557 2,478 -1,296 563 - QoQ % 23.20% 37.07% -149.68% 43.54% 291.20% -330.20% - Horiz. % -151.69% -197.51% -313.85% 631.79% 440.14% -230.20% 100.00%
Tax 13 -164 -26 -599 -1,148 103 -321 - QoQ % 107.93% -530.77% 95.66% 47.82% -1,214.56% 132.09% - Horiz. % -4.05% 51.09% 8.10% 186.60% 357.63% -32.09% 100.00%
NP -841 -1,276 -1,793 2,958 1,330 -1,193 242 - QoQ % 34.09% 28.83% -160.62% 122.41% 211.48% -592.98% - Horiz. % -347.52% -527.27% -740.91% 1,222.31% 549.59% -492.98% 100.00%
NP to SH -839 -1,274 -1,792 2,959 1,332 -1,192 243 - QoQ % 34.14% 28.91% -160.56% 122.15% 211.74% -590.53% - Horiz. % -345.27% -524.28% -737.45% 1,217.70% 548.15% -490.53% 100.00%
Tax Rate - % - % - % 16.84 % 46.33 % - % 57.02 % - QoQ % 0.00% 0.00% 0.00% -63.65% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 29.53% 81.25% 0.00% 100.00%
Total Cost 12,761 14,534 17,969 17,912 17,681 17,497 18,278 -21.35% QoQ % -12.20% -19.12% 0.32% 1.31% 1.05% -4.27% - Horiz. % 69.82% 79.52% 98.31% 98.00% 96.73% 95.73% 100.00%
Net Worth 79,984 79,984 82,484 83,903 81,069 77,647 77,294 2.31% QoQ % 0.00% -3.03% -1.69% 3.50% 4.41% 0.46% - Horiz. % 103.48% 103.48% 106.71% 108.55% 104.88% 100.46% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - 863 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 29.19 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 79,984 79,984 82,484 83,903 81,069 77,647 77,294 2.31% QoQ % 0.00% -3.03% -1.69% 3.50% 4.41% 0.46% - Horiz. % 103.48% 103.48% 106.71% 108.55% 104.88% 100.46% 100.00%
NOSH 249,952 249,952 249,952 246,776 245,664 242,650 241,546 2.31% QoQ % 0.00% 0.00% 1.29% 0.45% 1.24% 0.46% - Horiz. % 103.48% 103.48% 103.48% 102.17% 101.70% 100.46% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin -7.06 % -9.62 % -11.08 % 14.17 % 7.00 % -7.32 % 1.31 % - QoQ % 26.61% 13.18% -178.19% 102.43% 195.63% -658.78% - Horiz. % -538.93% -734.35% -845.80% 1,081.68% 534.35% -558.78% 100.00%
ROE -1.05 % -1.59 % -2.17 % 3.53 % 1.64 % -1.54 % 0.31 % - QoQ % 33.96% 26.73% -161.47% 115.24% 206.49% -596.77% - Horiz. % -338.71% -512.90% -700.00% 1,138.71% 529.03% -496.77% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 4.77 5.30 6.47 8.46 7.74 6.72 7.67 -27.20% QoQ % -10.00% -18.08% -23.52% 9.30% 15.18% -12.39% - Horiz. % 62.19% 69.10% 84.35% 110.30% 100.91% 87.61% 100.00%
EPS -0.34 -0.51 -0.72 1.20 0.54 -0.49 0.10 - QoQ % 33.33% 29.17% -160.00% 122.22% 210.20% -590.00% - Horiz. % -340.00% -510.00% -720.00% 1,200.00% 540.00% -490.00% 100.00%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3200 0.3200 0.3300 0.3400 0.3300 0.3200 0.3200 - QoQ % 0.00% -3.03% -2.94% 3.03% 3.13% 0.00% - Horiz. % 100.00% 100.00% 103.13% 106.25% 103.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,141 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 4.73 5.26 6.42 8.28 7.54 6.47 7.35 -25.52% QoQ % -10.08% -18.07% -22.46% 9.81% 16.54% -11.97% - Horiz. % 64.35% 71.56% 87.35% 112.65% 102.59% 88.03% 100.00%
EPS -0.33 -0.51 -0.71 1.17 0.53 -0.47 0.10 - QoQ % 35.29% 28.17% -160.68% 120.75% 212.77% -570.00% - Horiz. % -330.00% -510.00% -710.00% 1,170.00% 530.00% -470.00% 100.00%
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3172 0.3172 0.3271 0.3328 0.3215 0.3080 0.3066 2.30% QoQ % 0.00% -3.03% -1.71% 3.51% 4.38% 0.46% - Horiz. % 103.46% 103.46% 106.69% 108.55% 104.86% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.3550 0.3550 0.4250 0.3750 0.4500 0.5550 0.6400 -
P/RPS 7.44 6.69 6.57 4.43 5.81 8.26 8.35 -7.42% QoQ % 11.21% 1.83% 48.31% -23.75% -29.66% -1.08% - Horiz. % 89.10% 80.12% 78.68% 53.05% 69.58% 98.92% 100.00%
P/EPS -105.76 -69.65 -59.28 31.27 82.99 -112.98 636.17 - QoQ % -51.84% -17.49% -289.57% -62.32% 173.46% -117.76% - Horiz. % -16.62% -10.95% -9.32% 4.92% 13.05% -17.76% 100.00%
EY -0.95 -1.44 -1.69 3.20 1.20 -0.89 0.16 - QoQ % 34.03% 14.79% -152.81% 166.67% 234.83% -656.25% - Horiz. % -593.75% -900.00% -1,056.25% 2,000.00% 750.00% -556.25% 100.00%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.11 1.11 1.29 1.10 1.36 1.73 2.00 -32.54% QoQ % 0.00% -13.95% 17.27% -19.12% -21.39% -13.50% - Horiz. % 55.50% 55.50% 64.50% 55.00% 68.00% 86.50% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 14/09/23 27/06/23 - 14/12/22 15/09/22 16/06/22 24/03/22 -
Price 0.3450 0.3100 0.3850 0.4000 0.4150 0.3700 0.6350 -
P/RPS 7.23 5.84 5.95 4.73 5.36 5.51 8.28 -8.67% QoQ % 23.80% -1.85% 25.79% -11.75% -2.72% -33.45% - Horiz. % 87.32% 70.53% 71.86% 57.13% 64.73% 66.55% 100.00%
P/EPS -102.78 -60.82 -53.70 33.36 76.54 -75.32 631.20 - QoQ % -68.99% -13.26% -260.97% -56.41% 201.62% -111.93% - Horiz. % -16.28% -9.64% -8.51% 5.29% 12.13% -11.93% 100.00%
EY -0.97 -1.64 -1.86 3.00 1.31 -1.33 0.16 - QoQ % 40.85% 11.83% -162.00% 129.01% 198.50% -931.25% - Horiz. % -606.25% -1,025.00% -1,162.50% 1,875.00% 818.75% -831.25% 100.00%
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.08 0.97 1.17 1.18 1.26 1.16 1.98 -33.32% QoQ % 11.34% -17.09% -0.85% -6.35% 8.62% -41.41% - Horiz. % 54.55% 48.99% 59.09% 59.60% 63.64% 58.59% 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
WEC-FR Q4-FY2022.pdf 
