[THHEAVY] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 84 394 2,106 1,535 3,826 1,889 8,137 -95.30% QoQ % -78.68% -81.29% 37.20% -59.88% 102.54% -76.79% - Horiz. % 1.03% 4.84% 25.88% 18.86% 47.02% 23.21% 100.00%
PBT -1,658 -5,582 -10,027 -1,355 -5,208 397 -45,339 -89.05% QoQ % 70.30% 44.33% -640.00% 73.98% -1,411.84% 100.88% - Horiz. % 3.66% 12.31% 22.12% 2.99% 11.49% -0.88% 100.00%
Tax 0 0 0 0 0 0 -1,876 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -1,658 -5,582 -10,027 -1,355 -5,208 397 -47,215 -89.34% QoQ % 70.30% 44.33% -640.00% 73.98% -1,411.84% 100.84% - Horiz. % 3.51% 11.82% 21.24% 2.87% 11.03% -0.84% 100.00%
NP to SH -656 -5,581 -9,992 -1,294 -5,352 852 -45,317 -94.11% QoQ % 88.25% 44.15% -672.18% 75.82% -728.17% 101.88% - Horiz. % 1.45% 12.32% 22.05% 2.86% 11.81% -1.88% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,742 5,976 12,133 2,890 9,034 1,492 55,352 -90.09% QoQ % -70.85% -50.75% 319.83% -68.01% 505.50% -97.30% - Horiz. % 3.15% 10.80% 21.92% 5.22% 16.32% 2.70% 100.00%
Net Worth -9,994 -9,328 -5,108 4,886 6,219 11,549 10,661 - QoQ % -7.14% -82.61% -204.55% -21.43% -46.15% 8.33% - Horiz. % -93.75% -87.50% -47.92% 45.83% 58.33% 108.33% 100.00%
Dividend 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 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 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth -9,994 -9,328 -5,108 4,886 6,219 11,549 10,661 - QoQ % -7.14% -82.61% -204.55% -21.43% -46.15% 8.33% - Horiz. % -93.75% -87.50% -47.92% 45.83% 58.33% 108.33% 100.00%
NOSH 2,221,077 2,221,077 2,221,077 2,221,077 2,221,077 2,221,077 2,221,077 - 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 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -1,973.81 % -1,416.75 % -476.12 % -88.27 % -136.12 % 21.02 % -580.25 % 126.69% QoQ % -39.32% -197.56% -439.39% 35.15% -747.57% 103.62% - Horiz. % 340.17% 244.16% 82.05% 15.21% 23.46% -3.62% 100.00%
ROE 0.00 % 0.00 % 0.00 % -26.48 % -86.06 % 7.38 % -425.07 % - QoQ % 0.00% 0.00% 0.00% 69.23% -1,266.12% 101.74% - Horiz. % -0.00% -0.00% -0.00% 6.23% 20.25% -1.74% 100.00%
Per Share 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.00 0.02 0.09 0.07 0.17 0.09 0.37 - QoQ % 0.00% -77.78% 28.57% -58.82% 88.89% -75.68% - Horiz. % 0.00% 5.41% 24.32% 18.92% 45.95% 24.32% 100.00%
EPS -0.03 -0.25 -0.45 -0.06 -0.24 0.04 -2.04 -94.04% QoQ % 88.00% 44.44% -650.00% 75.00% -700.00% 101.96% - Horiz. % 1.47% 12.25% 22.06% 2.94% 11.76% -1.96% 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 -0.0045 -0.0042 -0.0023 0.0022 0.0028 0.0052 0.0048 - QoQ % -7.14% -82.61% -204.55% -21.43% -46.15% 8.33% - Horiz. % -93.75% -87.50% -47.92% 45.83% 58.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,221,077 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.00 0.02 0.09 0.07 0.17 0.09 0.37 - QoQ % 0.00% -77.78% 28.57% -58.82% 88.89% -75.68% - Horiz. % 0.00% 5.41% 24.32% 18.92% 45.95% 24.32% 100.00%
EPS -0.03 -0.25 -0.45 -0.06 -0.24 0.04 -2.04 -94.04% QoQ % 88.00% 44.44% -650.00% 75.00% -700.00% 101.96% - Horiz. % 1.47% 12.25% 22.06% 2.94% 11.76% -1.96% 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 -0.0045 -0.0042 -0.0023 0.0022 0.0028 0.0052 0.0048 - QoQ % -7.14% -82.61% -204.55% -21.43% -46.15% 8.33% - Horiz. % -93.75% -87.50% -47.92% 45.83% 58.33% 108.33% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.0100 0.0100 0.0100 0.1050 0.0950 0.1350 0.0900 -
P/RPS 264.41 56.37 10.55 151.93 55.15 158.73 24.57 389.56% QoQ % 369.06% 434.31% -93.06% 175.49% -65.26% 546.03% - Horiz. % 1,076.15% 229.43% 42.94% 618.36% 224.46% 646.03% 100.00%
P/EPS -33.86 -3.98 -2.22 -180.23 -39.42 351.93 -4.41 290.65% QoQ % -750.75% -79.28% 98.77% -357.20% -111.20% 8,080.27% - Horiz. % 767.80% 90.25% 50.34% 4,086.85% 893.88% -7,980.27% 100.00%
EY -2.95 -25.13 -44.99 -0.55 -2.54 0.28 -22.67 -74.42% QoQ % 88.26% 44.14% -8,080.00% 78.35% -1,007.14% 101.24% - Horiz. % 13.01% 110.85% 198.46% 2.43% 11.20% -1.24% 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 0.00 0.00 0.00 47.73 33.93 25.96 18.75 - QoQ % 0.00% 0.00% 0.00% 40.67% 30.70% 38.45% - Horiz. % 0.00% 0.00% 0.00% 254.56% 180.96% 138.45% 100.00%
Price Multiplier on Announcement Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date - 31/05/22 28/02/22 30/11/21 27/08/21 - 31/03/21 -
Price 0.0100 0.0100 0.0100 0.0600 0.0900 0.1000 0.1350 -
P/RPS 264.41 56.37 10.55 86.82 52.25 117.58 36.85 273.36% QoQ % 369.06% 434.31% -87.85% 66.16% -55.56% 219.08% - Horiz. % 717.53% 152.97% 28.63% 235.60% 141.79% 319.08% 100.00%
P/EPS -33.86 -3.98 -2.22 -102.99 -37.35 260.69 -6.62 197.75% QoQ % -750.75% -79.28% 97.84% -175.74% -114.33% 4,037.92% - Horiz. % 511.48% 60.12% 33.53% 1,555.74% 564.20% -3,937.92% 100.00%
EY -2.95 -25.13 -44.99 -0.97 -2.68 0.38 -15.11 -66.45% QoQ % 88.26% 44.14% -4,538.14% 63.81% -805.26% 102.51% - Horiz. % 19.52% 166.31% 297.75% 6.42% 17.74% -2.51% 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 0.00 0.00 0.00 27.27 32.14 19.23 28.13 - QoQ % 0.00% 0.00% 0.00% -15.15% 67.13% -31.64% - Horiz. % 0.00% 0.00% 0.00% 96.94% 114.26% 68.36% 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
THHE-2022-Q1.pdf 
