[EPMB] 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 186,732 123,869 107,626 98,100 126,846 41,742 69,546 92.83% QoQ % 50.75% 15.09% 9.71% -22.66% 203.88% -39.98% - Horiz. % 268.50% 178.11% 154.76% 141.06% 182.39% 60.02% 100.00%
PBT -435 -172 -1,597 475 3,204 -6,969 -4,442 -78.66% QoQ % -152.91% 89.23% -436.21% -85.17% 145.98% -56.89% - Horiz. % 9.79% 3.87% 35.95% -10.69% -72.13% 156.89% 100.00%
Tax 2,735 -388 -130 -89 -464 -161 -539 - QoQ % 804.90% -198.46% -46.07% 80.82% -188.20% 70.13% - Horiz. % -507.42% 71.99% 24.12% 16.51% 86.09% 29.87% 100.00%
NP 2,300 -560 -1,727 386 2,740 -7,130 -4,981 - QoQ % 510.71% 67.57% -547.41% -85.91% 138.43% -43.14% - Horiz. % -46.18% 11.24% 34.67% -7.75% -55.01% 143.14% 100.00%
NP to SH 2,300 -560 -1,727 386 2,740 -7,130 -4,981 - QoQ % 510.71% 67.57% -547.41% -85.91% 138.43% -43.14% - Horiz. % -46.18% 11.24% 34.67% -7.75% -55.01% 143.14% 100.00%
Tax Rate - % - % - % 18.74 % 14.48 % - % - % - QoQ % 0.00% 0.00% 0.00% 29.42% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 129.42% 100.00% - -
Total Cost 184,432 124,429 109,353 97,714 124,106 48,872 74,527 82.66% QoQ % 48.22% 13.79% 11.91% -21.27% 153.94% -34.42% - Horiz. % 247.47% 166.96% 146.73% 131.11% 166.52% 65.58% 100.00%
Net Worth 283,316 280,977 260,779 262,754 262,754 245,367 249,107 8.93% QoQ % 0.83% 7.75% -0.75% 0.00% 7.09% -1.50% - Horiz. % 113.73% 112.79% 104.69% 105.48% 105.48% 98.50% 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 283,316 280,977 260,779 262,754 262,754 245,367 249,107 8.93% QoQ % 0.83% 7.75% -0.75% 0.00% 7.09% -1.50% - Horiz. % 113.73% 112.79% 104.69% 105.48% 105.48% 98.50% 100.00%
NOSH 203,825 203,607 197,560 197,560 197,560 172,794 164,972 15.10% QoQ % 0.11% 3.06% 0.00% 0.00% 14.33% 4.74% - Horiz. % 123.55% 123.42% 119.75% 119.75% 119.75% 104.74% 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 1.23 % -0.45 % -1.60 % 0.39 % 2.16 % -17.08 % -7.16 % - QoQ % 373.33% 71.88% -510.26% -81.94% 112.65% -138.55% - Horiz. % -17.18% 6.28% 22.35% -5.45% -30.17% 238.55% 100.00%
ROE 0.81 % -0.20 % -0.66 % 0.15 % 1.04 % -2.91 % -2.00 % - QoQ % 505.00% 69.70% -540.00% -85.58% 135.74% -45.50% - Horiz. % -40.50% 10.00% 33.00% -7.50% -52.00% 145.50% 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 91.61 60.84 54.48 49.66 64.21 24.16 42.16 67.53% QoQ % 50.58% 11.67% 9.71% -22.66% 165.77% -42.69% - Horiz. % 217.29% 144.31% 129.22% 117.79% 152.30% 57.31% 100.00%
EPS 1.13 -0.28 -0.87 0.20 1.39 -4.13 -3.02 - QoQ % 503.57% 67.82% -535.00% -85.61% 133.66% -36.75% - Horiz. % -37.42% 9.27% 28.81% -6.62% -46.03% 136.75% 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 1.3900 1.3800 1.3200 1.3300 1.3300 1.4200 1.5100 -5.36% QoQ % 0.72% 4.55% -0.75% 0.00% -6.34% -5.96% - Horiz. % 92.05% 91.39% 87.42% 88.08% 88.08% 94.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 220,282 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 84.77 56.23 48.86 44.53 57.58 18.95 31.57 92.84% QoQ % 50.76% 15.08% 9.72% -22.66% 203.85% -39.97% - Horiz. % 268.51% 178.11% 154.77% 141.05% 182.39% 60.03% 100.00%
EPS 1.04 -0.25 -0.78 0.18 1.24 -3.24 -2.26 - QoQ % 516.00% 67.95% -533.33% -85.48% 138.27% -43.36% - Horiz. % -46.02% 11.06% 34.51% -7.96% -54.87% 143.36% 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 1.2861 1.2755 1.1838 1.1928 1.1928 1.1139 1.1309 8.93% QoQ % 0.83% 7.75% -0.75% 0.00% 7.08% -1.50% - Horiz. % 113.72% 112.79% 104.68% 105.47% 105.47% 98.50% 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 0.9950 1.1300 1.0300 1.1800 1.0700 0.4600 0.5000 -
P/RPS 1.09 1.86 1.89 2.38 1.67 1.90 1.19 -5.67% QoQ % -41.40% -1.59% -20.59% 42.51% -12.11% 59.66% - Horiz. % 91.60% 156.30% 158.82% 200.00% 140.34% 159.66% 100.00%
P/EPS 88.18 -410.85 -117.83 603.94 77.15 -11.15 -16.56 - QoQ % 121.46% -248.68% -119.51% 682.81% 791.93% 32.67% - Horiz. % -532.49% 2,480.98% 711.53% -3,646.98% -465.88% 67.33% 100.00%
EY 1.13 -0.24 -0.85 0.17 1.30 -8.97 -6.04 - QoQ % 570.83% 71.76% -600.00% -86.92% 114.49% -48.51% - Horiz. % -18.71% 3.97% 14.07% -2.81% -21.52% 148.51% 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 0.72 0.82 0.78 0.89 0.80 0.32 0.33 67.98% QoQ % -12.20% 5.13% -12.36% 11.25% 150.00% -3.03% - Horiz. % 218.18% 248.48% 236.36% 269.70% 242.42% 96.97% 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 26/08/22 31/05/22 28/02/22 29/11/21 30/08/21 -
Price 0.9450 1.0100 1.0800 1.0500 1.2800 0.9250 0.4900 -
P/RPS 1.03 1.66 1.98 2.11 1.99 3.83 1.16 -7.60% QoQ % -37.95% -16.16% -6.16% 6.03% -48.04% 230.17% - Horiz. % 88.79% 143.10% 170.69% 181.90% 171.55% 330.17% 100.00%
P/EPS 83.75 -367.22 -123.55 537.40 92.29 -22.42 -16.23 - QoQ % 122.81% -197.22% -122.99% 482.29% 511.64% -38.14% - Horiz. % -516.02% 2,262.60% 761.24% -3,311.15% -568.64% 138.14% 100.00%
EY 1.19 -0.27 -0.81 0.19 1.08 -4.46 -6.16 - QoQ % 540.74% 66.67% -526.32% -82.41% 124.22% 27.60% - Horiz. % -19.32% 4.38% 13.15% -3.08% -17.53% 72.40% 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 0.68 0.73 0.82 0.79 0.96 0.65 0.32 65.06% QoQ % -6.85% -10.98% 3.80% -17.71% 47.69% 103.12% - Horiz. % 212.50% 228.12% 256.25% 246.88% 300.00% 203.12% 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
EPMB - Q1 2022.pdf 
