[PLB] QoQ Quarter Result on 2022-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 12,715 13,270 9,139 9,683 30,533 33,321 91,100 -73.00% QoQ % -4.18% 45.20% -5.62% -68.29% -8.37% -63.42% - Horiz. % 13.96% 14.57% 10.03% 10.63% 33.52% 36.58% 100.00%
PBT -1,909 -3,357 -4,495 -5,775 -28,380 3,896 7,406 - QoQ % 43.13% 25.32% 22.16% 79.65% -828.44% -47.39% - Horiz. % -25.78% -45.33% -60.69% -77.98% -383.20% 52.61% 100.00%
Tax -11,269 -979 -94 -90 -1,450 -1,279 -3,781 106.69% QoQ % -1,051.07% -941.49% -4.44% 93.79% -13.37% 66.17% - Horiz. % 298.04% 25.89% 2.49% 2.38% 38.35% 33.83% 100.00%
NP -13,178 -4,336 -4,589 -5,865 -29,830 2,617 3,625 - QoQ % -203.92% 5.51% 21.76% 80.34% -1,239.85% -27.81% - Horiz. % -363.53% -119.61% -126.59% -161.79% -822.90% 72.19% 100.00%
NP to SH -11,972 -4,493 -4,206 -5,598 -18,726 2,388 4,143 - QoQ % -166.46% -6.82% 24.87% 70.11% -884.17% -42.36% - Horiz. % -288.97% -108.45% -101.52% -135.12% -451.99% 57.64% 100.00%
Tax Rate - % - % - % - % - % 32.83 % 51.05 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -35.69% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 64.31% 100.00%
Total Cost 25,893 17,606 13,728 15,548 60,363 30,704 87,475 -55.49% QoQ % 47.07% 28.25% -11.71% -74.24% 96.60% -64.90% - Horiz. % 29.60% 20.13% 15.69% 17.77% 69.01% 35.10% 100.00%
Net Worth 93,287 104,527 109,023 113,518 119,138 138,245 135,997 -22.17% QoQ % -10.75% -4.12% -3.96% -4.72% -13.82% 1.65% - Horiz. % 68.60% 76.86% 80.17% 83.47% 87.60% 101.65% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 93,287 104,527 109,023 113,518 119,138 138,245 135,997 -22.17% QoQ % -10.75% -4.12% -3.96% -4.72% -13.82% 1.65% - Horiz. % 68.60% 76.86% 80.17% 83.47% 87.60% 101.65% 100.00%
NOSH 112,395 112,395 112,395 112,395 112,395 112,395 112,395 - 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin -103.64 % -32.68 % -50.21 % -60.57 % -97.70 % 7.85 % 3.98 % - QoQ % -217.14% 34.91% 17.10% 38.00% -1,344.59% 97.24% - Horiz. % -2,604.02% -821.11% -1,261.56% -1,521.86% -2,454.77% 197.24% 100.00%
ROE -12.83 % -4.30 % -3.86 % -4.93 % -15.72 % 1.73 % 3.05 % - QoQ % -198.37% -11.40% 21.70% 68.64% -1,008.67% -43.28% - Horiz. % -420.66% -140.98% -126.56% -161.64% -515.41% 56.72% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 11.31 11.81 8.13 8.62 27.17 29.65 81.05 -73.00% QoQ % -4.23% 45.26% -5.68% -68.27% -8.36% -63.42% - Horiz. % 13.95% 14.57% 10.03% 10.64% 33.52% 36.58% 100.00%
EPS -10.65 -4.00 -3.74 -4.98 -16.66 3.18 3.69 - QoQ % -166.25% -6.95% 24.90% 70.11% -623.90% -13.82% - Horiz. % -288.62% -108.40% -101.36% -134.96% -451.49% 86.18% 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 0.8300 0.9300 0.9700 1.0100 1.0600 1.2300 1.2100 -22.17% QoQ % -10.75% -4.12% -3.96% -4.72% -13.82% 1.65% - Horiz. % 68.60% 76.86% 80.17% 83.47% 87.60% 101.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 112,395 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 11.31 11.81 8.13 8.62 27.17 29.65 81.05 -73.00% QoQ % -4.23% 45.26% -5.68% -68.27% -8.36% -63.42% - Horiz. % 13.95% 14.57% 10.03% 10.64% 33.52% 36.58% 100.00%
EPS -10.65 -4.00 -3.74 -4.98 -16.66 3.18 3.69 - QoQ % -166.25% -6.95% 24.90% 70.11% -623.90% -13.82% - Horiz. % -288.62% -108.40% -101.36% -134.96% -451.49% 86.18% 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 0.8300 0.9300 0.9700 1.0100 1.0600 1.2300 1.2100 -22.17% QoQ % -10.75% -4.12% -3.96% -4.72% -13.82% 1.65% - Horiz. % 68.60% 76.86% 80.17% 83.47% 87.60% 101.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 1.0500 1.0200 1.1500 1.1400 1.1500 1.1500 1.1800 -
P/RPS 9.28 8.64 14.14 13.23 4.23 3.88 1.46 241.98% QoQ % 7.41% -38.90% 6.88% 212.77% 9.02% 165.75% - Horiz. % 635.62% 591.78% 968.49% 906.16% 289.73% 265.75% 100.00%
P/EPS -9.86 -25.52 -30.73 -22.89 -6.90 54.13 32.01 - QoQ % 61.36% 16.95% -34.25% -231.74% -112.75% 69.10% - Horiz. % -30.80% -79.73% -96.00% -71.51% -21.56% 169.10% 100.00%
EY -10.14 -3.92 -3.25 -4.37 -14.49 1.85 3.12 - QoQ % -158.67% -20.62% 25.63% 69.84% -883.24% -40.71% - Horiz. % -325.00% -125.64% -104.17% -140.06% -464.42% 59.29% 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 1.27 1.10 1.19 1.13 1.08 0.93 0.98 18.81% QoQ % 15.45% -7.56% 5.31% 4.63% 16.13% -5.10% - Horiz. % 129.59% 112.24% 121.43% 115.31% 110.20% 94.90% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date - - 27/04/23 17/01/23 27/10/22 28/07/22 28/04/22 -
Price 1.0400 1.0600 1.0400 1.1500 1.1500 1.1500 1.1900 -
P/RPS 9.19 8.98 12.79 13.35 4.23 3.88 1.47 238.23% QoQ % 2.34% -29.79% -4.19% 215.60% 9.02% 163.95% - Horiz. % 625.17% 610.88% 870.07% 908.16% 287.76% 263.95% 100.00%
P/EPS -9.76 -26.52 -27.79 -23.09 -6.90 54.13 32.28 - QoQ % 63.20% 4.57% -20.36% -234.64% -112.75% 67.69% - Horiz. % -30.24% -82.16% -86.09% -71.53% -21.38% 167.69% 100.00%
EY -10.24 -3.77 -3.60 -4.33 -14.49 1.85 3.10 - QoQ % -171.62% -4.72% 16.86% 70.12% -883.24% -40.32% - Horiz. % -330.32% -121.61% -116.13% -139.68% -467.42% 59.68% 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 1.25 1.14 1.07 1.14 1.08 0.93 0.98 17.56% QoQ % 9.65% 6.54% -6.14% 5.56% 16.13% -5.10% - Horiz. % 127.55% 116.33% 109.18% 116.33% 110.20% 94.90% 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