[JASKITA] QoQ Quarter Result on 2022-09-30 [#2] 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 4,404 4,579 6,054 5,886 6,112 6,177 6,268 -21.02% QoQ % -3.82% -24.36% 2.85% -3.70% -1.05% -1.45% - Horiz. % 70.26% 73.05% 96.59% 93.91% 97.51% 98.55% 100.00%
PBT -655 -452 264 47 330 722 -176 140.73% QoQ % -44.91% -271.21% 461.70% -85.76% -54.29% 510.23% - Horiz. % 372.16% 256.82% -150.00% -26.70% -187.50% -410.23% 100.00%
Tax 0 -148 -40 0 0 -127 -14 - QoQ % 0.00% -270.00% 0.00% 0.00% 0.00% -807.14% - Horiz. % -0.00% 1,057.14% 285.71% -0.00% -0.00% 907.14% 100.00%
NP -655 -600 224 47 330 595 -190 128.72% QoQ % -9.17% -367.86% 376.60% -85.76% -44.54% 413.16% - Horiz. % 344.74% 315.79% -117.89% -24.74% -173.68% -313.16% 100.00%
NP to SH -655 -600 224 47 330 595 -190 128.72% QoQ % -9.17% -367.86% 376.60% -85.76% -44.54% 413.16% - Horiz. % 344.74% 315.79% -117.89% -24.74% -173.68% -313.16% 100.00%
Tax Rate - % - % 15.15 % - % - % 17.59 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 86.13% 0.00% 0.00% 100.00% -
Total Cost 5,059 5,179 5,830 5,839 5,782 5,582 6,458 -15.06% QoQ % -2.32% -11.17% -0.15% 0.99% 3.58% -13.56% - Horiz. % 78.34% 80.20% 90.28% 90.41% 89.53% 86.44% 100.00%
Net Worth 62,937 62,937 67,432 62,937 62,937 62,937 62,937 - QoQ % 0.00% -6.67% 7.14% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 107.14% 100.00% 100.00% 100.00% 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 62,937 62,937 67,432 62,937 62,937 62,937 62,937 - QoQ % 0.00% -6.67% 7.14% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 107.14% 100.00% 100.00% 100.00% 100.00%
NOSH 449,550 449,550 449,550 449,550 449,550 449,550 449,550 - 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -14.87 % -13.10 % 3.70 % 0.80 % 5.40 % 9.63 % -3.03 % 189.63% QoQ % -13.51% -454.05% 362.50% -85.19% -43.93% 417.82% - Horiz. % 490.76% 432.34% -122.11% -26.40% -178.22% -317.82% 100.00%
ROE -1.04 % -0.95 % 0.33 % 0.07 % 0.52 % 0.95 % -0.30 % 129.58% QoQ % -9.47% -387.88% 371.43% -86.54% -45.26% 416.67% - Horiz. % 346.67% 316.67% -110.00% -23.33% -173.33% -316.67% 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 0.98 1.02 1.35 1.31 1.36 1.37 1.39 -20.84% QoQ % -3.92% -24.44% 3.05% -3.68% -0.73% -1.44% - Horiz. % 70.50% 73.38% 97.12% 94.24% 97.84% 98.56% 100.00%
EPS -0.15 -0.13 0.05 0.01 0.07 0.13 -0.04 141.96% QoQ % -15.38% -360.00% 400.00% -85.71% -46.15% 425.00% - Horiz. % 375.00% 325.00% -125.00% -25.00% -175.00% -325.00% 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 0.1400 0.1400 0.1500 0.1400 0.1400 0.1400 0.1400 - QoQ % 0.00% -6.67% 7.14% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 107.14% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,550 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.98 1.02 1.35 1.31 1.36 1.37 1.39 -20.84% QoQ % -3.92% -24.44% 3.05% -3.68% -0.73% -1.44% - Horiz. % 70.50% 73.38% 97.12% 94.24% 97.84% 98.56% 100.00%
EPS -0.15 -0.13 0.05 0.01 0.07 0.13 -0.04 141.96% QoQ % -15.38% -360.00% 400.00% -85.71% -46.15% 425.00% - Horiz. % 375.00% 325.00% -125.00% -25.00% -175.00% -325.00% 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 0.1400 0.1400 0.1500 0.1400 0.1400 0.1400 0.1400 - QoQ % 0.00% -6.67% 7.14% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 107.14% 100.00% 100.00% 100.00% 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 0.1250 0.1400 0.1450 0.1450 0.1400 0.0950 0.1100 -
P/RPS 12.76 13.74 10.77 11.07 10.30 6.91 7.89 37.90% QoQ % -7.13% 27.58% -2.71% 7.48% 49.06% -12.42% - Horiz. % 161.72% 174.14% 136.50% 140.30% 130.54% 87.58% 100.00%
P/EPS -85.79 -104.90 291.00 1,386.91 190.72 71.78 -260.27 -52.38% QoQ % 18.22% -136.05% -79.02% 627.20% 165.70% 127.58% - Horiz. % 32.96% 40.30% -111.81% -532.87% -73.28% -27.58% 100.00%
EY -1.17 -0.95 0.34 0.07 0.52 1.39 -0.38 112.08% QoQ % -23.16% -379.41% 385.71% -86.54% -62.59% 465.79% - Horiz. % 307.89% 250.00% -89.47% -18.42% -136.84% -365.79% 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 0.89 1.00 0.97 1.04 1.00 0.68 0.79 8.29% QoQ % -11.00% 3.09% -6.73% 4.00% 47.06% -13.92% - Horiz. % 112.66% 126.58% 122.78% 131.65% 126.58% 86.08% 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 25/08/23 - - 30/11/22 30/08/22 30/05/22 24/02/22 -
Price 0.1200 0.1400 0.1450 0.1500 0.1400 0.1150 0.0950 -
P/RPS 12.25 13.74 10.77 11.46 10.30 8.37 6.81 48.07% QoQ % -10.84% 27.58% -6.02% 11.26% 23.06% 22.91% - Horiz. % 179.88% 201.76% 158.15% 168.28% 151.25% 122.91% 100.00%
P/EPS -82.36 -104.90 291.00 1,434.73 190.72 86.89 -224.78 -48.89% QoQ % 21.49% -136.05% -79.72% 652.27% 119.50% 138.66% - Horiz. % 36.64% 46.67% -129.46% -638.28% -84.85% -38.66% 100.00%
EY -1.21 -0.95 0.34 0.07 0.52 1.15 -0.44 96.65% QoQ % -27.37% -379.41% 385.71% -86.54% -54.78% 361.36% - Horiz. % 275.00% 215.91% -77.27% -15.91% -118.18% -261.36% 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 0.86 1.00 0.97 1.07 1.00 0.82 0.68 17.00% QoQ % -14.00% 3.09% -9.35% 7.00% 21.95% 20.59% - Horiz. % 126.47% 147.06% 142.65% 157.35% 147.06% 120.59% 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