[ANALABS] QoQ Quarter Result on 2022-10-31 [#2] 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 38,296 37,982 35,346 35,749 27,072 28,026 33,357 9.67% QoQ % 0.83% 7.46% -1.13% 32.05% -3.40% -15.98% - Horiz. % 114.81% 113.87% 105.96% 107.17% 81.16% 84.02% 100.00%
PBT 5,764 16,519 2,627 6,583 2,490 5,304 16,207 -49.90% QoQ % -65.11% 528.82% -60.09% 164.38% -53.05% -67.27% - Horiz. % 35.56% 101.93% 16.21% 40.62% 15.36% 32.73% 100.00%
Tax -879 -1,257 -434 -213 -158 -540 -672 19.66% QoQ % 30.07% -189.63% -103.76% -34.81% 70.74% 19.64% - Horiz. % 130.80% 187.05% 64.58% 31.70% 23.51% 80.36% 100.00%
NP 4,885 15,262 2,193 6,370 2,332 4,764 15,535 -53.86% QoQ % -67.99% 595.94% -65.57% 173.16% -51.05% -69.33% - Horiz. % 31.45% 98.24% 14.12% 41.00% 15.01% 30.67% 100.00%
NP to SH 3,911 15,075 1,280 5,516 1,375 3,788 10,635 -48.76% QoQ % -74.06% 1,077.73% -76.79% 301.16% -63.70% -64.38% - Horiz. % 36.77% 141.75% 12.04% 51.87% 12.93% 35.62% 100.00%
Tax Rate 15.25 % 7.61 % 16.52 % 3.24 % 6.35 % 10.18 % 4.15 % 138.70% QoQ % 100.39% -53.93% 409.88% -48.98% -37.62% 145.30% - Horiz. % 367.47% 183.37% 398.07% 78.07% 153.01% 245.30% 100.00%
Total Cost 33,411 22,720 33,153 29,379 24,740 23,262 17,822 52.21% QoQ % 47.06% -31.47% 12.85% 18.75% 6.35% 30.52% - Horiz. % 187.47% 127.48% 186.02% 164.85% 138.82% 130.52% 100.00%
Net Worth 348,588 332,248 319,176 315,908 318,087 322,444 300,657 10.39% QoQ % 4.92% 4.10% 1.03% -0.68% -1.35% 7.25% - Horiz. % 115.94% 110.51% 106.16% 105.07% 105.80% 107.25% 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 - - - 2,178 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 39.50 % - % - % - % - 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 348,588 332,248 319,176 315,908 318,087 322,444 300,657 10.39% QoQ % 4.92% 4.10% 1.03% -0.68% -1.35% 7.25% - Horiz. % 115.94% 110.51% 106.16% 105.07% 105.80% 107.25% 100.00%
NOSH 108,934 108,934 108,934 108,934 108,934 108,934 108,934 - 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 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 12.76 % 40.18 % 6.20 % 17.82 % 8.61 % 17.00 % 46.57 % -57.91% QoQ % -68.24% 548.06% -65.21% 106.97% -49.35% -63.50% - Horiz. % 27.40% 86.28% 13.31% 38.26% 18.49% 36.50% 100.00%
ROE 1.12 % 4.54 % 0.40 % 1.75 % 0.43 % 1.17 % 3.54 % -53.67% QoQ % -75.33% 1,035.00% -77.14% 306.98% -63.25% -66.95% - Horiz. % 31.64% 128.25% 11.30% 49.44% 12.15% 33.05% 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 35.16 34.87 32.45 32.82 24.85 25.73 30.62 9.68% QoQ % 0.83% 7.46% -1.13% 32.07% -3.42% -15.97% - Horiz. % 114.83% 113.88% 105.98% 107.18% 81.16% 84.03% 100.00%
EPS 3.59 13.84 1.18 5.06 1.26 3.48 9.76 -48.76% QoQ % -74.06% 1,072.88% -76.68% 301.59% -63.79% -64.34% - Horiz. % 36.78% 141.80% 12.09% 51.84% 12.91% 35.66% 100.00%
DPS 0.00 0.00 0.00 2.00 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 3.2000 3.0500 2.9300 2.9000 2.9200 2.9600 2.7600 10.39% QoQ % 4.92% 4.10% 1.03% -0.68% -1.35% 7.25% - Horiz. % 115.94% 110.51% 106.16% 105.07% 105.80% 107.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,048 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 31.90 31.64 29.44 29.78 22.55 23.35 27.79 9.66% QoQ % 0.82% 7.47% -1.14% 32.06% -3.43% -15.98% - Horiz. % 114.79% 113.85% 105.94% 107.16% 81.14% 84.02% 100.00%
EPS 3.26 12.56 1.07 4.59 1.15 3.16 8.86 -48.75% QoQ % -74.04% 1,073.83% -76.69% 299.13% -63.61% -64.33% - Horiz. % 36.79% 141.76% 12.08% 51.81% 12.98% 35.67% 100.00%
DPS 0.00 0.00 0.00 1.81 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 2.9037 2.7676 2.6587 2.6315 2.6497 2.6860 2.5045 10.39% QoQ % 4.92% 4.10% 1.03% -0.69% -1.35% 7.25% - Horiz. % 115.94% 110.51% 106.16% 105.07% 105.80% 107.25% 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 1.4100 1.4500 1.4500 1.4400 1.3900 1.4100 1.3300 -
P/RPS 4.01 4.16 4.47 4.39 5.59 5.48 4.34 -5.15% QoQ % -3.61% -6.94% 1.82% -21.47% 2.01% 26.27% - Horiz. % 92.40% 95.85% 103.00% 101.15% 128.80% 126.27% 100.00%
P/EPS 39.27 10.48 123.40 28.44 110.12 40.55 13.62 102.97% QoQ % 274.71% -91.51% 333.90% -74.17% 171.57% 197.72% - Horiz. % 288.33% 76.95% 906.02% 208.81% 808.52% 297.72% 100.00%
EY 2.55 9.54 0.81 3.52 0.91 2.47 7.34 -50.68% QoQ % -73.27% 1,077.78% -76.99% 286.81% -63.16% -66.35% - Horiz. % 34.74% 129.97% 11.04% 47.96% 12.40% 33.65% 100.00%
DY 0.00 0.00 0.00 1.39 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 0.44 0.48 0.49 0.50 0.48 0.48 0.48 -5.65% QoQ % -8.33% -2.04% -2.00% 4.17% 0.00% 0.00% - Horiz. % 91.67% 100.00% 102.08% 104.17% 100.00% 100.00% 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 27/09/23 28/06/23 27/03/23 16/12/22 28/09/22 29/06/22 25/03/22 -
Price 1.5800 1.3900 1.4400 1.3300 1.3700 1.3600 1.3200 -
P/RPS 4.49 3.99 4.44 4.05 5.51 5.29 4.31 2.77% QoQ % 12.53% -10.14% 9.63% -26.50% 4.16% 22.74% - Horiz. % 104.18% 92.58% 103.02% 93.97% 127.84% 122.74% 100.00%
P/EPS 44.01 10.04 122.55 26.27 108.54 39.11 13.52 120.12% QoQ % 338.35% -91.81% 366.50% -75.80% 177.52% 189.28% - Horiz. % 325.52% 74.26% 906.43% 194.30% 802.81% 289.28% 100.00%
EY 2.27 9.96 0.82 3.81 0.92 2.56 7.40 -54.61% QoQ % -77.21% 1,114.63% -78.48% 314.13% -64.06% -65.41% - Horiz. % 30.68% 134.59% 11.08% 51.49% 12.43% 34.59% 100.00%
DY 0.00 0.00 0.00 1.50 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 0.49 0.46 0.49 0.46 0.47 0.46 0.48 1.39% QoQ % 6.52% -6.12% 6.52% -2.13% 2.17% -4.17% - Horiz. % 102.08% 95.83% 102.08% 95.83% 97.92% 95.83% 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
Analabs Resources Berhad - 31.10.2022.pdf 
