[OCR] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 57,838 56,434 69,362 24,720 14,657 5,553 2,128 798.56% QoQ % 2.49% -18.64% 180.59% 68.66% 163.95% 160.95% - Horiz. % 2,717.95% 2,651.97% 3,259.49% 1,161.65% 688.77% 260.95% 100.00%
PBT -264 817 2,585 2,508 1,851 -14,774 -13,187 -92.57% QoQ % -132.31% -68.39% 3.07% 35.49% 112.53% -12.03% - Horiz. % 2.00% -6.20% -19.60% -19.02% -14.04% 112.03% 100.00%
Tax -214 5 -5 0 -1,251 -214 75 - QoQ % -4,380.00% 200.00% 0.00% 0.00% -484.58% -385.33% - Horiz. % -285.33% 6.67% -6.67% 0.00% -1,668.00% -285.33% 100.00%
NP -478 822 2,580 2,508 600 -14,988 -13,112 -88.94% QoQ % -158.15% -68.14% 2.87% 318.00% 104.00% -14.31% - Horiz. % 3.65% -6.27% -19.68% -19.13% -4.58% 114.31% 100.00%
NP to SH -4,695 -2,036 -3,490 2,161 112 -13,450 -12,647 -48.25% QoQ % -130.60% 41.66% -261.50% 1,829.46% 100.83% -6.35% - Horiz. % 37.12% 16.10% 27.60% -17.09% -0.89% 106.35% 100.00%
Tax Rate - % -0.61 % 0.19 % - % 67.59 % - % - % - QoQ % 0.00% -421.05% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -0.90% 0.28% 0.00% 100.00% - -
Total Cost 58,316 55,612 66,782 22,212 14,057 20,541 15,240 144.05% QoQ % 4.86% -16.73% 200.66% 58.01% -31.57% 34.78% - Horiz. % 382.65% 364.91% 438.20% 145.75% 92.24% 134.78% 100.00%
Net Worth 162,918 166,533 168,417 166,250 126,568 119,983 133,181 14.34% QoQ % -2.17% -1.12% 1.30% 31.35% 5.49% -9.91% - Horiz. % 122.33% 125.04% 126.46% 124.83% 95.03% 90.09% 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 162,918 166,533 168,417 166,250 126,568 119,983 133,181 14.34% QoQ % -2.17% -1.12% 1.30% 31.35% 5.49% -9.91% - Horiz. % 122.33% 125.04% 126.46% 124.83% 95.03% 90.09% 100.00%
NOSH 905,101 876,490 842,089 791,670 550,297 521,666 493,264 49.71% QoQ % 3.26% 4.09% 6.37% 43.86% 5.49% 5.76% - Horiz. % 183.49% 177.69% 170.72% 160.50% 111.56% 105.76% 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 -0.83 % 1.46 % 3.72 % 10.15 % 4.09 % -269.91 % -616.17 % -98.77% QoQ % -156.85% -60.75% -63.35% 148.17% 101.52% 56.20% - Horiz. % 0.13% -0.24% -0.60% -1.65% -0.66% 43.80% 100.00%
ROE -2.88 % -1.22 % -2.07 % 1.30 % 0.09 % -11.21 % -9.50 % -54.77% QoQ % -136.07% 41.06% -259.23% 1,344.44% 100.80% -18.00% - Horiz. % 30.32% 12.84% 21.79% -13.68% -0.95% 118.00% 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 6.39 6.44 8.24 3.12 2.66 1.06 0.43 501.48% QoQ % -0.78% -21.84% 164.10% 17.29% 150.94% 146.51% - Horiz. % 1,486.05% 1,497.67% 1,916.28% 725.58% 618.60% 246.51% 100.00%
EPS -0.51 -0.23 -0.41 0.27 0.02 -2.58 -2.56 -65.79% QoQ % -121.74% 43.90% -251.85% 1,250.00% 100.78% -0.78% - Horiz. % 19.92% 8.98% 16.02% -10.55% -0.78% 100.78% 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 0.1800 0.1900 0.2000 0.2100 0.2300 0.2300 0.2700 -23.63% QoQ % -5.26% -5.00% -4.76% -8.70% 0.00% -14.81% - Horiz. % 66.67% 70.37% 74.07% 77.78% 85.19% 85.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,385,997 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.17 4.07 5.00 1.78 1.06 0.40 0.15 812.15% QoQ % 2.46% -18.60% 180.90% 67.92% 165.00% 166.67% - Horiz. % 2,780.00% 2,713.33% 3,333.33% 1,186.67% 706.67% 266.67% 100.00%
EPS -0.34 -0.15 -0.25 0.16 0.01 -0.97 -0.91 -48.03% QoQ % -126.67% 40.00% -256.25% 1,500.00% 101.03% -6.59% - Horiz. % 37.36% 16.48% 27.47% -17.58% -1.10% 106.59% 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 0.1175 0.1202 0.1215 0.1200 0.0913 0.0866 0.0961 14.30% QoQ % -2.25% -1.07% 1.25% 31.43% 5.43% -9.89% - Horiz. % 122.27% 125.08% 126.43% 124.87% 95.01% 90.11% 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 0.1000 0.0900 0.0950 0.1050 0.1450 0.1400 0.2100 -
P/RPS 1.56 1.40 1.15 3.36 5.44 13.15 48.68 -89.85% QoQ % 11.43% 21.74% -65.77% -38.24% -58.63% -72.99% - Horiz. % 3.20% 2.88% 2.36% 6.90% 11.18% 27.01% 100.00%
P/EPS -19.28 -38.74 -22.92 38.47 712.44 -5.43 -8.19 76.69% QoQ % 50.23% -69.02% -159.58% -94.60% 13,220.44% 33.70% - Horiz. % 235.41% 473.02% 279.85% -469.72% -8,698.90% 66.30% 100.00%
EY -5.19 -2.58 -4.36 2.60 0.14 -18.42 -12.21 -43.38% QoQ % -101.16% 40.83% -267.69% 1,757.14% 100.76% -50.86% - Horiz. % 42.51% 21.13% 35.71% -21.29% -1.15% 150.86% 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 0.56 0.47 0.48 0.50 0.63 0.61 0.78 -19.77% QoQ % 19.15% -2.08% -4.00% -20.63% 3.28% -21.79% - Horiz. % 71.79% 60.26% 61.54% 64.10% 80.77% 78.21% 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 29/11/22 25/08/22 - 28/02/22 29/11/21 30/09/21 -
Price 0.0850 0.1150 0.0900 0.1000 0.1150 0.1600 0.1400 -
P/RPS 1.33 1.79 1.09 3.20 4.32 15.03 32.45 -88.04% QoQ % -25.70% 64.22% -65.94% -25.93% -71.26% -53.68% - Horiz. % 4.10% 5.52% 3.36% 9.86% 13.31% 46.32% 100.00%
P/EPS -16.39 -49.51 -21.72 36.63 565.04 -6.21 -5.46 107.68% QoQ % 66.90% -127.95% -159.30% -93.52% 9,198.87% -13.74% - Horiz. % 300.18% 906.78% 397.80% -670.88% -10,348.72% 113.74% 100.00%
EY -6.10 -2.02 -4.60 2.73 0.18 -16.11 -18.31 -51.85% QoQ % -201.98% 56.09% -268.50% 1,416.67% 101.12% 12.02% - Horiz. % 33.32% 11.03% 25.12% -14.91% -0.98% 87.98% 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 0.47 0.61 0.45 0.48 0.50 0.70 0.52 -6.50% QoQ % -22.95% 35.56% -6.25% -4.00% -28.57% 34.62% - Horiz. % 90.38% 117.31% 86.54% 92.31% 96.15% 134.62% 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
OCR QR1Q2022.pdf 
