[PLB] QoQ Quarter Result on 2022-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 9,139 9,683 30,533 33,321 91,100 34,304 38,158 -61.53% QoQ % -5.62% -68.29% -8.37% -63.42% 165.57% -10.10% - Horiz. % 23.95% 25.38% 80.02% 87.32% 238.74% 89.90% 100.00%
PBT -4,495 -5,775 -28,380 3,896 7,406 1,120 2,139 - QoQ % 22.16% 79.65% -828.44% -47.39% 561.25% -47.64% - Horiz. % -210.14% -269.99% -1,326.79% 182.14% 346.24% 52.36% 100.00%
Tax -94 -90 -1,450 -1,279 -3,781 -780 -2,735 -89.49% QoQ % -4.44% 93.79% -13.37% 66.17% -384.74% 71.48% - Horiz. % 3.44% 3.29% 53.02% 46.76% 138.24% 28.52% 100.00%
NP -4,589 -5,865 -29,830 2,617 3,625 340 -596 291.39% QoQ % 21.76% 80.34% -1,239.85% -27.81% 966.18% 157.05% - Horiz. % 769.97% 984.06% 5,005.03% -439.09% -608.22% -57.05% 100.00%
NP to SH -4,206 -5,598 -18,726 2,388 4,143 96 -463 337.13% QoQ % 24.87% 70.11% -884.17% -42.36% 4,215.62% 120.73% - Horiz. % 908.42% 1,209.07% 4,044.49% -515.77% -894.82% -20.73% 100.00%
Tax Rate - % - % - % 32.83 % 51.05 % 69.64 % 127.86 % - QoQ % 0.00% 0.00% 0.00% -35.69% -26.69% -45.53% - Horiz. % 0.00% 0.00% 0.00% 25.68% 39.93% 54.47% 100.00%
Total Cost 13,728 15,548 60,363 30,704 87,475 33,964 38,754 -50.03% QoQ % -11.71% -74.24% 96.60% -64.90% 157.55% -12.36% - Horiz. % 35.42% 40.12% 155.76% 79.23% 225.72% 87.64% 100.00%
Net Worth 109,023 113,518 119,138 138,245 135,997 131,502 131,502 -11.78% QoQ % -3.96% -4.72% -13.82% 1.65% 3.42% 0.00% - Horiz. % 82.91% 86.32% 90.60% 105.13% 103.42% 100.00% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 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 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 109,023 113,518 119,138 138,245 135,997 131,502 131,502 -11.78% QoQ % -3.96% -4.72% -13.82% 1.65% 3.42% 0.00% - Horiz. % 82.91% 86.32% 90.60% 105.13% 103.42% 100.00% 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 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin -50.21 % -60.57 % -97.70 % 7.85 % 3.98 % 0.99 % -1.56 % 918.29% QoQ % 17.10% 38.00% -1,344.59% 97.24% 302.02% 163.46% - Horiz. % 3,218.59% 3,882.69% 6,262.82% -503.21% -255.13% -63.46% 100.00%
ROE -3.86 % -4.93 % -15.72 % 1.73 % 3.05 % 0.07 % -0.35 % 397.65% QoQ % 21.70% 68.64% -1,008.67% -43.28% 4,257.14% 120.00% - Horiz. % 1,102.86% 1,408.57% 4,491.43% -494.29% -871.43% -20.00% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 8.13 8.62 27.17 29.65 81.05 30.52 33.95 -61.54% QoQ % -5.68% -68.27% -8.36% -63.42% 165.56% -10.10% - Horiz. % 23.95% 25.39% 80.03% 87.33% 238.73% 89.90% 100.00%
EPS -3.74 -4.98 -16.66 3.18 3.69 0.09 -0.41 338.35% QoQ % 24.90% 70.11% -623.90% -13.82% 4,000.00% 121.95% - Horiz. % 912.20% 1,214.63% 4,063.41% -775.61% -900.00% -21.95% 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 0.9700 1.0100 1.0600 1.2300 1.2100 1.1700 1.1700 -11.78% QoQ % -3.96% -4.72% -13.82% 1.65% 3.42% 0.00% - Horiz. % 82.91% 86.32% 90.60% 105.13% 103.42% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 112,395 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 8.13 8.62 27.17 29.65 81.05 30.52 33.95 -61.54% QoQ % -5.68% -68.27% -8.36% -63.42% 165.56% -10.10% - Horiz. % 23.95% 25.39% 80.03% 87.33% 238.73% 89.90% 100.00%
EPS -3.74 -4.98 -16.66 3.18 3.69 0.09 -0.41 338.35% QoQ % 24.90% 70.11% -623.90% -13.82% 4,000.00% 121.95% - Horiz. % 912.20% 1,214.63% 4,063.41% -775.61% -900.00% -21.95% 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 0.9700 1.0100 1.0600 1.2300 1.2100 1.1700 1.1700 -11.78% QoQ % -3.96% -4.72% -13.82% 1.65% 3.42% 0.00% - Horiz. % 82.91% 86.32% 90.60% 105.13% 103.42% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 1.1500 1.1400 1.1500 1.1500 1.1800 1.0800 1.2000 -
P/RPS 14.14 13.23 4.23 3.88 1.46 3.54 3.53 152.86% QoQ % 6.88% 212.77% 9.02% 165.75% -58.76% 0.28% - Horiz. % 400.57% 374.79% 119.83% 109.92% 41.36% 100.28% 100.00%
P/EPS -30.73 -22.89 -6.90 54.13 32.01 1,264.44 -291.30 -77.77% QoQ % -34.25% -231.74% -112.75% 69.10% -97.47% 534.07% - Horiz. % 10.55% 7.86% 2.37% -18.58% -10.99% -434.07% 100.00%
EY -3.25 -4.37 -14.49 1.85 3.12 0.08 -0.34 352.27% QoQ % 25.63% 69.84% -883.24% -40.71% 3,800.00% 123.53% - Horiz. % 955.88% 1,285.29% 4,261.76% -544.12% -917.65% -23.53% 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 1.19 1.13 1.08 0.93 0.98 0.92 1.03 10.13% QoQ % 5.31% 4.63% 16.13% -5.10% 6.52% -10.68% - Horiz. % 115.53% 109.71% 104.85% 90.29% 95.15% 89.32% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 17/01/23 27/10/22 28/07/22 28/04/22 26/01/22 - -
Price 1.0400 1.1500 1.1500 1.1500 1.1900 1.1800 1.0800 -
P/RPS 12.79 13.35 4.23 3.88 1.47 3.87 3.18 153.55% QoQ % -4.19% 215.60% 9.02% 163.95% -62.02% 21.70% - Horiz. % 402.20% 419.81% 133.02% 122.01% 46.23% 121.70% 100.00%
P/EPS -27.79 -23.09 -6.90 54.13 32.28 1,381.52 -262.17 -77.69% QoQ % -20.36% -234.64% -112.75% 67.69% -97.66% 626.96% - Horiz. % 10.60% 8.81% 2.63% -20.65% -12.31% -526.96% 100.00%
EY -3.60 -4.33 -14.49 1.85 3.10 0.07 -0.38 349.57% QoQ % 16.86% 70.12% -883.24% -40.32% 4,328.57% 118.42% - Horiz. % 947.37% 1,139.47% 3,813.16% -486.84% -815.79% -18.42% 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 1.07 1.14 1.08 0.93 0.98 1.01 0.92 10.62% QoQ % -6.14% 5.56% 16.13% -5.10% -2.97% 9.78% - Horiz. % 116.30% 123.91% 117.39% 101.09% 106.52% 109.78% 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