[JASKITA] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
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 6,054 5,886 6,112 6,177 6,268 4,640 3,997 31.79% QoQ % 2.85% -3.70% -1.05% -1.45% 35.09% 16.09% - Horiz. % 151.46% 147.26% 152.91% 154.54% 156.82% 116.09% 100.00%
PBT 264 47 330 722 -176 -159 -226 - QoQ % 461.70% -85.76% -54.29% 510.23% -10.69% 29.65% - Horiz. % -116.81% -20.80% -146.02% -319.47% 77.88% 70.35% 100.00%
Tax -40 0 0 -127 -14 0 0 - QoQ % 0.00% 0.00% 0.00% -807.14% 0.00% 0.00% - Horiz. % 285.71% -0.00% -0.00% 907.14% 100.00% - -
NP 224 47 330 595 -190 -159 -226 - QoQ % 376.60% -85.76% -44.54% 413.16% -19.50% 29.65% - Horiz. % -99.12% -20.80% -146.02% -263.27% 84.07% 70.35% 100.00%
NP to SH 224 47 330 595 -190 -159 -226 - QoQ % 376.60% -85.76% -44.54% 413.16% -19.50% 29.65% - Horiz. % -99.12% -20.80% -146.02% -263.27% 84.07% 70.35% 100.00%
Tax Rate 15.15 % - % - % 17.59 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 86.13% 0.00% 0.00% 100.00% - - -
Total Cost 5,830 5,839 5,782 5,582 6,458 4,799 4,223 23.91% QoQ % -0.15% 0.99% 3.58% -13.56% 34.57% 13.64% - Horiz. % 138.05% 138.27% 136.92% 132.18% 152.92% 113.64% 100.00%
Net Worth 67,432 62,937 62,937 62,937 62,937 62,937 62,937 4.69% QoQ % 7.14% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.14% 100.00% 100.00% 100.00% 100.00% 100.00% 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 67,432 62,937 62,937 62,937 62,937 62,937 62,937 4.69% QoQ % 7.14% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.14% 100.00% 100.00% 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.70 % 0.80 % 5.40 % 9.63 % -3.03 % -3.43 % -5.65 % - QoQ % 362.50% -85.19% -43.93% 417.82% 11.66% 39.29% - Horiz. % -65.49% -14.16% -95.58% -170.44% 53.63% 60.71% 100.00%
ROE 0.33 % 0.07 % 0.52 % 0.95 % -0.30 % -0.25 % -0.36 % - QoQ % 371.43% -86.54% -45.26% 416.67% -20.00% 30.56% - Horiz. % -91.67% -19.44% -144.44% -263.89% 83.33% 69.44% 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 1.35 1.31 1.36 1.37 1.39 1.03 0.89 31.92% QoQ % 3.05% -3.68% -0.73% -1.44% 34.95% 15.73% - Horiz. % 151.69% 147.19% 152.81% 153.93% 156.18% 115.73% 100.00%
EPS 0.05 0.01 0.07 0.13 -0.04 -0.04 -0.05 - QoQ % 400.00% -85.71% -46.15% 425.00% 0.00% 20.00% - Horiz. % -100.00% -20.00% -140.00% -260.00% 80.00% 80.00% 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 0.1500 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 4.69% QoQ % 7.14% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.14% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,550 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.35 1.31 1.36 1.37 1.39 1.03 0.89 31.92% QoQ % 3.05% -3.68% -0.73% -1.44% 34.95% 15.73% - Horiz. % 151.69% 147.19% 152.81% 153.93% 156.18% 115.73% 100.00%
EPS 0.05 0.01 0.07 0.13 -0.04 -0.04 -0.05 - QoQ % 400.00% -85.71% -46.15% 425.00% 0.00% 20.00% - Horiz. % -100.00% -20.00% -140.00% -260.00% 80.00% 80.00% 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 0.1500 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 4.69% QoQ % 7.14% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.14% 100.00% 100.00% 100.00% 100.00% 100.00% 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 0.1450 0.1450 0.1400 0.0950 0.1100 0.1100 0.1200 -
P/RPS 10.77 11.07 10.30 6.91 7.89 10.66 13.50 -13.95% QoQ % -2.71% 7.48% 49.06% -12.42% -25.98% -21.04% - Horiz. % 79.78% 82.00% 76.30% 51.19% 58.44% 78.96% 100.00%
P/EPS 291.00 1,386.91 190.72 71.78 -260.27 -311.01 -238.70 - QoQ % -79.02% 627.20% 165.70% 127.58% 16.31% -30.29% - Horiz. % -121.91% -581.03% -79.90% -30.07% 109.04% 130.29% 100.00%
EY 0.34 0.07 0.52 1.39 -0.38 -0.32 -0.42 - QoQ % 385.71% -86.54% -62.59% 465.79% -18.75% 23.81% - Horiz. % -80.95% -16.67% -123.81% -330.95% 90.48% 76.19% 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 0.97 1.04 1.00 0.68 0.79 0.79 0.86 8.33% QoQ % -6.73% 4.00% 47.06% -13.92% 0.00% -8.14% - Horiz. % 112.79% 120.93% 116.28% 79.07% 91.86% 91.86% 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 - 30/11/22 30/08/22 30/05/22 24/02/22 19/11/21 25/08/21 -
Price 0.1450 0.1500 0.1400 0.1150 0.0950 0.1150 0.1250 -
P/RPS 10.77 11.46 10.30 8.37 6.81 11.14 14.06 -16.24% QoQ % -6.02% 11.26% 23.06% 22.91% -38.87% -20.77% - Horiz. % 76.60% 81.51% 73.26% 59.53% 48.44% 79.23% 100.00%
P/EPS 291.00 1,434.73 190.72 86.89 -224.78 -325.15 -248.64 - QoQ % -79.72% 652.27% 119.50% 138.66% 30.87% -30.77% - Horiz. % -117.04% -577.03% -76.71% -34.95% 90.40% 130.77% 100.00%
EY 0.34 0.07 0.52 1.15 -0.44 -0.31 -0.40 - QoQ % 385.71% -86.54% -54.78% 361.36% -41.94% 22.50% - Horiz. % -85.00% -17.50% -130.00% -287.50% 110.00% 77.50% 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 0.97 1.07 1.00 0.82 0.68 0.82 0.89 5.89% QoQ % -9.35% 7.00% 21.95% 20.59% -17.07% -7.87% - Horiz. % 108.99% 120.22% 112.36% 92.13% 76.40% 92.13% 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