[GIIB] QoQ Quarter Result on 2022-09-30 [#1] 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 31/12/21 CAGR
Revenue 25,928 9,359 9,250 9,687 10,762 8,042 10,364 84.60% QoQ % 177.04% 1.18% -4.51% -9.99% 33.82% -22.40% - Horiz. % 250.17% 90.30% 89.25% 93.47% 103.84% 77.60% 100.00%
PBT -2,740 132 -14,853 186 -934 -2,898 -4,641 -29.69% QoQ % -2,175.76% 100.89% -8,085.48% 119.91% 67.77% 37.56% - Horiz. % 59.04% -2.84% 320.04% -4.01% 20.12% 62.44% 100.00%
Tax 0 -32 0 0 0 -1,246 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 2.57% -0.00% -0.00% -0.00% 100.00% -
NP -2,740 100 -14,853 186 -934 -4,144 -4,641 -29.69% QoQ % -2,840.00% 100.67% -8,085.48% 119.91% 77.46% 10.71% - Horiz. % 59.04% -2.15% 320.04% -4.01% 20.12% 89.29% 100.00%
NP to SH -2,954 4,273 -11,990 106 -486 -3,441 -4,613 -25.77% QoQ % -169.13% 135.64% -11,411.32% 121.81% 85.88% 25.41% - Horiz. % 64.04% -92.63% 259.92% -2.30% 10.54% 74.59% 100.00%
Tax Rate - % 24.24 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 28,668 9,259 24,103 9,501 11,696 12,186 15,005 54.15% QoQ % 209.62% -61.59% 153.69% -18.77% -4.02% -18.79% - Horiz. % 191.06% 61.71% 160.63% 63.32% 77.95% 81.21% 100.00%
Net Worth 53,039 50,555 50,319 65,160 39,646 45,574 48,340 6.40% QoQ % 4.91% 0.47% -22.78% 64.35% -13.01% -5.72% - Horiz. % 109.72% 104.58% 104.09% 134.80% 82.02% 94.28% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 53,039 50,555 50,319 65,160 39,646 45,574 48,340 6.40% QoQ % 4.91% 0.47% -22.78% 64.35% -13.01% -5.72% - Horiz. % 109.72% 104.58% 104.09% 134.80% 82.02% 94.28% 100.00%
NOSH 591,294 591,294 591,294 591,294 439,057 439,057 439,057 22.02% QoQ % 0.00% 0.00% 0.00% 34.67% 0.00% 0.00% - Horiz. % 134.67% 134.67% 134.67% 134.67% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -10.57 % 1.07 % -160.57 % 1.92 % -8.68 % -51.53 % -44.78 % -61.91% QoQ % -1,087.85% 100.67% -8,463.02% 122.12% 83.16% -15.07% - Horiz. % 23.60% -2.39% 358.58% -4.29% 19.38% 115.07% 100.00%
ROE -5.57 % 8.45 % -23.83 % 0.16 % -1.23 % -7.55 % -9.54 % -30.21% QoQ % -165.92% 135.46% -14,993.75% 113.01% 83.71% 20.86% - Horiz. % 58.39% -88.57% 249.79% -1.68% 12.89% 79.14% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.38 1.58 1.56 1.64 2.45 1.83 2.36 51.19% QoQ % 177.22% 1.28% -4.88% -33.06% 33.88% -22.46% - Horiz. % 185.59% 66.95% 66.10% 69.49% 103.81% 77.54% 100.00%
EPS -0.50 0.72 -2.03 0.02 -0.11 -0.78 -1.05 -39.10% QoQ % -169.44% 135.47% -10,250.00% 118.18% 85.90% 25.71% - Horiz. % 47.62% -68.57% 193.33% -1.90% 10.48% 74.29% 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 0.0897 0.0855 0.0851 0.1102 0.0903 0.1038 0.1101 -12.80% QoQ % 4.91% 0.47% -22.78% 22.04% -13.01% -5.72% - Horiz. % 81.47% 77.66% 77.29% 100.09% 82.02% 94.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 591,294 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.38 1.58 1.56 1.64 1.82 1.36 1.75 84.65% QoQ % 177.22% 1.28% -4.88% -9.89% 33.82% -22.29% - Horiz. % 250.29% 90.29% 89.14% 93.71% 104.00% 77.71% 100.00%
EPS -0.50 0.72 -2.03 0.02 -0.08 -0.58 -0.78 -25.72% QoQ % -169.44% 135.47% -10,250.00% 125.00% 86.21% 25.64% - Horiz. % 64.10% -92.31% 260.26% -2.56% 10.26% 74.36% 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 0.0897 0.0855 0.0851 0.1102 0.0671 0.0771 0.0818 6.36% QoQ % 4.91% 0.47% -22.78% 64.23% -12.97% -5.75% - Horiz. % 109.66% 104.52% 104.03% 134.72% 82.03% 94.25% 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 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0900 0.0900 0.0900 0.0700 0.0700 0.1100 0.1300 -
P/RPS 2.05 5.69 5.75 4.27 2.86 6.01 5.51 -48.36% QoQ % -63.97% -1.04% 34.66% 49.30% -52.41% 9.07% - Horiz. % 37.21% 103.27% 104.36% 77.50% 51.91% 109.07% 100.00%
P/EPS -18.02 12.45 -4.44 390.48 -63.24 -14.04 -12.37 28.59% QoQ % -244.74% 380.41% -101.14% 717.46% -350.43% -13.50% - Horiz. % 145.68% -100.65% 35.89% -3,156.67% 511.24% 113.50% 100.00%
EY -5.55 8.03 -22.53 0.26 -1.58 -7.12 -8.08 -22.20% QoQ % -169.12% 135.64% -8,765.39% 116.46% 77.81% 11.88% - Horiz. % 68.69% -99.38% 278.84% -3.22% 19.55% 88.12% 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 1.00 1.05 1.06 0.64 0.78 1.06 1.18 -10.47% QoQ % -4.76% -0.94% 65.62% -17.95% -26.42% -10.17% - Horiz. % 84.75% 88.98% 89.83% 54.24% 66.10% 89.83% 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 31/12/21 CAGR
Date 30/08/23 - 28/02/23 30/11/22 15/09/22 31/05/22 28/02/22 -
Price 0.1000 0.1000 0.0950 0.0750 0.0700 0.0950 0.1050 -
P/RPS 2.28 6.32 6.07 4.58 2.86 5.19 4.45 -36.05% QoQ % -63.92% 4.12% 32.53% 60.14% -44.89% 16.63% - Horiz. % 51.24% 142.02% 136.40% 102.92% 64.27% 116.63% 100.00%
P/EPS -20.02 13.84 -4.68 418.37 -63.24 -12.12 -9.99 59.15% QoQ % -244.65% 395.73% -101.12% 761.56% -421.78% -21.32% - Horiz. % 200.40% -138.54% 46.85% -4,187.89% 633.03% 121.32% 100.00%
EY -5.00 7.23 -21.34 0.24 -1.58 -8.25 -10.01 -37.13% QoQ % -169.16% 133.88% -8,991.67% 115.19% 80.85% 17.58% - Horiz. % 49.95% -72.23% 213.19% -2.40% 15.78% 82.42% 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 1.11 1.17 1.12 0.68 0.78 0.92 0.95 10.97% QoQ % -5.13% 4.46% 64.71% -12.82% -15.22% -3.16% - Horiz. % 116.84% 123.16% 117.89% 71.58% 82.11% 96.84% 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
GIIB - Financial Results Q1 2023.pdf 
