[PERTAMA] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
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 1,654 1,349 1,111 1,342 1,206 5,105 3,728 -41.92% QoQ % 22.61% 21.42% -17.21% 11.28% -76.38% 36.94% - Horiz. % 44.37% 36.19% 29.80% 36.00% 32.35% 136.94% 100.00%
PBT -5,000 -2,153 -247 -6,823 -1,381 -1,181 -25,067 -65.96% QoQ % -132.23% -771.66% 96.38% -394.06% -16.93% 95.29% - Horiz. % 19.95% 8.59% 0.99% 27.22% 5.51% 4.71% 100.00%
Tax 0 0 -39,440 4,034 1,235 6,064 -16 - QoQ % 0.00% 0.00% -1,077.69% 226.64% -79.63% 38,000.00% - Horiz. % -0.00% -0.00% 246,500.00% -25,212.50% -7,718.75% -37,900.00% 100.00%
NP -5,000 -2,153 -39,687 -2,789 -146 4,883 -25,083 -65.98% QoQ % -132.23% 94.58% -1,322.98% -1,810.27% -102.99% 119.47% - Horiz. % 19.93% 8.58% 158.22% 11.12% 0.58% -19.47% 100.00%
NP to SH -4,503 -1,771 -41,546 -2,501 -24 5,075 -20,775 -64.02% QoQ % -154.26% 95.74% -1,561.18% -10,320.83% -100.47% 124.43% - Horiz. % 21.68% 8.52% 199.98% 12.04% 0.12% -24.43% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 6,654 3,502 40,798 4,131 1,352 222 28,811 -62.46% QoQ % 90.01% -91.42% 887.61% 205.55% 509.01% -99.23% - Horiz. % 23.10% 12.16% 141.61% 14.34% 4.69% 0.77% 100.00%
Net Worth 17,528 13,000 13,000 56,336 134,341 134,341 130,008 -73.80% QoQ % 34.83% 0.00% -76.92% -58.06% 0.00% 3.33% - Horiz. % 13.48% 10.00% 10.00% 43.33% 103.33% 103.33% 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 17,528 13,000 13,000 56,336 134,341 134,341 130,008 -73.80% QoQ % 34.83% 0.00% -76.92% -58.06% 0.00% 3.33% - Horiz. % 13.48% 10.00% 10.00% 43.33% 103.33% 103.33% 100.00%
NOSH 438,211 433,360 433,360 433,360 433,360 433,360 433,360 0.75% QoQ % 1.12% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.12% 100.00% 100.00% 100.00% 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 -302.30 % -159.60 % -3,572.19 % -207.82 % -12.11 % 95.65 % -672.83 % -41.42% QoQ % -89.41% 95.53% -1,618.89% -1,616.10% -112.66% 114.22% - Horiz. % 44.93% 23.72% 530.92% 30.89% 1.80% -14.22% 100.00%
ROE -25.69 % -13.62 % -319.56 % -4.44 % -0.02 % 3.78 % -15.98 % 37.35% QoQ % -88.62% 95.74% -7,097.30% -22,100.00% -100.53% 123.65% - Horiz. % 160.76% 85.23% 1,999.75% 27.78% 0.13% -23.65% 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 0.38 0.31 0.26 0.31 0.28 1.18 0.86 -42.07% QoQ % 22.58% 19.23% -16.13% 10.71% -76.27% 37.21% - Horiz. % 44.19% 36.05% 30.23% 36.05% 32.56% 137.21% 100.00%
EPS -1.03 -0.41 -9.58 -0.58 0.00 1.17 -5.47 -67.25% QoQ % -151.22% 95.72% -1,551.72% 0.00% 0.00% 121.39% - Horiz. % 18.83% 7.50% 175.14% 10.60% -0.00% -21.39% 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 0.0400 0.0300 0.0300 0.1300 0.3100 0.3100 0.3000 -74.00% QoQ % 33.33% 0.00% -76.92% -58.06% 0.00% 3.33% - Horiz. % 13.33% 10.00% 10.00% 43.33% 103.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 438,210 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.38 0.31 0.25 0.31 0.28 1.16 0.85 -41.62% QoQ % 22.58% 24.00% -19.35% 10.71% -75.86% 36.47% - Horiz. % 44.71% 36.47% 29.41% 36.47% 32.94% 136.47% 100.00%
EPS -1.03 -0.40 -9.48 -0.57 -0.01 1.16 -4.74 -63.96% QoQ % -157.50% 95.78% -1,563.16% -5,600.00% -100.86% 124.47% - Horiz. % 21.73% 8.44% 200.00% 12.03% 0.21% -24.47% 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 0.0400 0.0297 0.0297 0.1286 0.3066 0.3066 0.2967 -73.80% QoQ % 34.68% 0.00% -76.91% -58.06% 0.00% 3.34% - Horiz. % 13.48% 10.01% 10.01% 43.34% 103.34% 103.34% 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 2.8700 1.8100 1.7600 1.5000 0.8600 0.7450 0.5800 -
P/RPS 760.38 581.46 686.51 484.38 309.03 63.24 67.42 405.15% QoQ % 30.77% -15.30% 41.73% 56.74% 388.66% -6.20% - Horiz. % 1,127.83% 862.44% 1,018.26% 718.45% 458.37% 93.80% 100.00%
P/EPS -279.30 -442.90 -18.36 -259.91 -15,528.76 63.62 -12.10 715.37% QoQ % 36.94% -2,312.31% 92.94% 98.33% -24,508.61% 625.79% - Horiz. % 2,308.26% 3,660.33% 151.74% 2,148.02% 128,336.85% -525.79% 100.00%
EY -0.36 -0.23 -5.45 -0.38 -0.01 1.57 -8.27 -87.70% QoQ % -56.52% 95.78% -1,334.21% -3,700.00% -100.64% 118.98% - Horiz. % 4.35% 2.78% 65.90% 4.59% 0.12% -18.98% 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 71.75 60.33 58.67 11.54 2.77 2.40 1.93 1,021.29% QoQ % 18.93% 2.83% 408.41% 316.61% 15.42% 24.35% - Horiz. % 3,717.62% 3,125.91% 3,039.90% 597.93% 143.52% 124.35% 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 21/08/23 23/05/23 27/02/23 30/11/22 24/08/22 - 28/02/22 -
Price 3.1300 2.8200 1.8900 1.7800 1.0800 0.8800 0.8450 -
P/RPS 829.26 905.91 737.22 574.80 388.08 74.70 98.23 316.22% QoQ % -8.46% 22.88% 28.26% 48.11% 419.52% -23.95% - Horiz. % 844.20% 922.23% 750.50% 585.16% 395.07% 76.05% 100.00%
P/EPS -304.60 -690.05 -19.71 -308.43 -19,501.24 75.14 -17.63 571.82% QoQ % 55.86% -3,401.01% 93.61% 98.42% -26,053.21% 526.21% - Horiz. % 1,727.74% 3,914.07% 111.80% 1,749.46% 110,613.97% -426.21% 100.00%
EY -0.33 -0.14 -5.07 -0.32 -0.01 1.33 -5.67 -85.06% QoQ % -135.71% 97.24% -1,484.38% -3,100.00% -100.75% 123.46% - Horiz. % 5.82% 2.47% 89.42% 5.64% 0.18% -23.46% 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 78.25 94.00 63.00 13.69 3.48 2.84 2.82 822.15% QoQ % -16.76% 49.21% 360.19% 293.39% 22.54% 0.71% - Horiz. % 2,774.82% 3,333.33% 2,234.04% 485.46% 123.40% 100.71% 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