[DNONCE] QoQ Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 CAGR
Revenue 42,902 46,267 39,936 44,006 44,653 30,660 47,008 -6.27% QoQ % -7.27% 15.85% -9.25% -1.45% 45.64% -34.78% - Horiz. % 91.27% 98.42% 84.96% 93.61% 94.99% 65.22% 100.00%
PBT -5,818 -3,572 1,051 1,389 1,537 -40 2,849 - QoQ % -62.88% -439.87% -24.33% -9.63% 3,942.50% -101.40% - Horiz. % -204.21% -125.38% 36.89% 48.75% 53.95% -1.40% 100.00%
Tax -67 1,015 -305 -686 -364 432 -380 -70.77% QoQ % -106.60% 432.79% 55.54% -88.46% -184.26% 213.68% - Horiz. % 17.63% -267.11% 80.26% 180.53% 95.79% -113.68% 100.00%
NP -5,885 -2,557 746 703 1,173 392 2,469 - QoQ % -130.15% -442.76% 6.12% -40.07% 199.23% -84.12% - Horiz. % -238.36% -103.56% 30.21% 28.47% 47.51% 15.88% 100.00%
NP to SH -5,909 -2,638 673 568 1,138 499 2,386 - QoQ % -124.00% -491.98% 18.49% -50.09% 128.06% -79.09% - Horiz. % -247.65% -110.56% 28.21% 23.81% 47.69% 20.91% 100.00%
Tax Rate - % - % 29.02 % 49.39 % 23.68 % - % 13.34 % - QoQ % 0.00% 0.00% -41.24% 108.57% 0.00% 0.00% - Horiz. % 0.00% 0.00% 217.54% 370.24% 177.51% 0.00% 100.00%
Total Cost 48,787 48,824 39,190 43,303 43,480 30,268 44,539 6.67% QoQ % -0.08% 24.58% -9.50% -0.41% 43.65% -32.04% - Horiz. % 109.54% 109.62% 87.99% 97.22% 97.62% 67.96% 100.00%
Net Worth 204,197 189,755 189,755 199,148 191,633 180,772 166,310 15.66% QoQ % 7.61% 0.00% -4.72% 3.92% 6.01% 8.70% - Horiz. % 122.78% 114.10% 114.10% 119.75% 115.23% 108.70% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 CAGR
Net Worth 204,197 189,755 189,755 199,148 191,633 180,772 166,310 15.66% QoQ % 7.61% 0.00% -4.72% 3.92% 6.01% 8.70% - Horiz. % 122.78% 114.10% 114.10% 119.75% 115.23% 108.70% 100.00%
NOSH 434,462 395,323 395,323 375,752 375,752 361,544 361,544 13.91% QoQ % 9.90% 0.00% 5.21% 0.00% 3.93% 0.00% - Horiz. % 120.17% 109.34% 109.34% 103.93% 103.93% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 CAGR
NP Margin -13.72 % -5.53 % 1.87 % 1.60 % 2.63 % 1.28 % 5.25 % - QoQ % -148.10% -395.72% 16.87% -39.16% 105.47% -75.62% - Horiz. % -261.33% -105.33% 35.62% 30.48% 50.10% 24.38% 100.00%
ROE -2.89 % -1.39 % 0.35 % 0.29 % 0.59 % 0.28 % 1.43 % - QoQ % -107.91% -497.14% 20.69% -50.85% 110.71% -80.42% - Horiz. % -202.10% -97.20% 24.48% 20.28% 41.26% 19.58% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 CAGR
RPS 9.87 11.70 10.10 11.71 11.88 8.48 13.00 -17.73% QoQ % -15.64% 15.84% -13.75% -1.43% 40.09% -34.77% - Horiz. % 75.92% 90.00% 77.69% 90.08% 91.38% 65.23% 100.00%
EPS -1.36 -0.67 0.17 0.15 0.30 0.14 0.66 - QoQ % -102.99% -494.12% 13.33% -50.00% 114.29% -78.79% - Horiz. % -206.06% -101.52% 25.76% 22.73% 45.45% 21.21% 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 0.4700 0.4800 0.4800 0.5300 0.5100 0.5000 0.4600 1.54% QoQ % -2.08% 0.00% -9.43% 3.92% 2.00% 8.70% - Horiz. % 102.17% 104.35% 104.35% 115.22% 110.87% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 868,924 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 CAGR
RPS 4.94 5.32 4.60 5.06 5.14 3.53 5.41 -6.24% QoQ % -7.14% 15.65% -9.09% -1.56% 45.61% -34.75% - Horiz. % 91.31% 98.34% 85.03% 93.53% 95.01% 65.25% 100.00%
EPS -0.68 -0.30 0.08 0.07 0.13 0.06 0.27 - QoQ % -126.67% -475.00% 14.29% -46.15% 116.67% -77.78% - Horiz. % -251.85% -111.11% 29.63% 25.93% 48.15% 22.22% 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 0.2350 0.2184 0.2184 0.2292 0.2205 0.2080 0.1914 15.66% QoQ % 7.60% 0.00% -4.71% 3.95% 6.01% 8.67% - Horiz. % 122.78% 114.11% 114.11% 119.75% 115.20% 108.67% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/01/22 -
Price 0.1350 0.1550 0.1150 0.0850 0.1650 0.2350 0.2750 -
P/RPS 1.37 1.32 1.14 0.73 1.39 2.77 2.12 -26.61% QoQ % 3.79% 15.79% 56.16% -47.48% -49.82% 30.66% - Horiz. % 64.62% 62.26% 53.77% 34.43% 65.57% 130.66% 100.00%
P/EPS -9.93 -23.23 67.55 56.23 54.48 170.27 41.67 - QoQ % 57.25% -134.39% 20.13% 3.21% -68.00% 308.62% - Horiz. % -23.83% -55.75% 162.11% 134.94% 130.74% 408.62% 100.00%
EY -10.07 -4.31 1.48 1.78 1.84 0.59 2.40 - QoQ % -133.64% -391.22% -16.85% -3.26% 211.86% -75.42% - Horiz. % -419.58% -179.58% 61.67% 74.17% 76.67% 24.58% 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 0.29 0.32 0.24 0.16 0.32 0.47 0.60 -40.27% QoQ % -9.38% 33.33% 50.00% -50.00% -31.91% -21.67% - Horiz. % 48.33% 53.33% 40.00% 26.67% 53.33% 78.33% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 CAGR
Date 28/08/23 30/05/23 21/02/23 29/11/22 29/08/22 26/05/22 23/03/22 -
Price 0.1400 0.1550 0.1500 0.1150 0.1000 0.1850 0.2200 -
P/RPS 1.42 1.32 1.48 0.98 0.84 2.18 1.69 -11.61% QoQ % 7.58% -10.81% 51.02% 16.67% -61.47% 28.99% - Horiz. % 84.02% 78.11% 87.57% 57.99% 49.70% 128.99% 100.00%
P/EPS -10.29 -23.23 88.11 76.08 33.02 134.04 33.34 - QoQ % 55.70% -126.36% 15.81% 130.41% -75.37% 302.04% - Horiz. % -30.86% -69.68% 264.28% 228.19% 99.04% 402.04% 100.00%
EY -9.71 -4.31 1.13 1.31 3.03 0.75 3.00 - QoQ % -125.29% -481.42% -13.74% -56.77% 304.00% -75.00% - Horiz. % -323.67% -143.67% 37.67% 43.67% 101.00% 25.00% 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 0.30 0.32 0.31 0.22 0.20 0.37 0.48 -28.33% QoQ % -6.25% 3.23% 40.91% 10.00% -45.95% -22.92% - Horiz. % 62.50% 66.67% 64.58% 45.83% 41.67% 77.08% 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
DTB-Q2-2023 Report FS (Final-Bursa).pdf 
