[GADANG] QoQ Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 129,475 113,951 123,983 130,723 127,416 138,177 119,515 5.47% QoQ % 13.62% -8.09% -5.16% 2.60% -7.79% 15.61% - Horiz. % 108.33% 95.34% 103.74% 109.38% 106.61% 115.61% 100.00%
PBT 8,810 -37,187 508 2,663 6,119 2,100 10,229 -9.45% QoQ % 123.69% -7,420.28% -80.92% -56.48% 191.38% -79.47% - Horiz. % 86.13% -363.54% 4.97% 26.03% 59.82% 20.53% 100.00%
Tax -3,324 -3,142 -5,254 -2,396 -2,507 -6,177 -3,873 -9.66% QoQ % -5.79% 40.20% -119.28% 4.43% 59.41% -59.49% - Horiz. % 85.82% 81.13% 135.66% 61.86% 64.73% 159.49% 100.00%
NP 5,486 -40,329 -4,746 267 3,612 -4,077 6,356 -9.32% QoQ % 113.60% -749.75% -1,877.53% -92.61% 188.59% -164.14% - Horiz. % 86.31% -634.50% -74.67% 4.20% 56.83% -64.14% 100.00%
NP to SH 6,208 -27,706 -4,960 98 3,243 -4,128 5,446 9.10% QoQ % 122.41% -458.59% -5,161.22% -96.98% 178.56% -175.80% - Horiz. % 113.99% -508.74% -91.08% 1.80% 59.55% -75.80% 100.00%
Tax Rate 37.73 % - % 1,034.25 % 89.97 % 40.97 % 294.14 % 37.86 % -0.23% QoQ % 0.00% 0.00% 1,049.55% 119.60% -86.07% 676.92% - Horiz. % 99.66% 0.00% 2,731.77% 237.64% 108.21% 776.91% 100.00%
Total Cost 123,989 154,280 128,729 130,456 123,804 142,254 113,159 6.27% QoQ % -19.63% 19.85% -1.32% 5.37% -12.97% 25.71% - Horiz. % 109.57% 136.34% 113.76% 115.29% 109.41% 125.71% 100.00%
Net Worth 800,867 793,586 815,428 815,428 829,989 829,989 844,550 -3.47% QoQ % 0.92% -2.68% 0.00% -1.75% 0.00% -1.72% - Horiz. % 94.83% 93.97% 96.55% 96.55% 98.28% 98.28% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - - - 5,096 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 800,867 793,586 815,428 815,428 829,989 829,989 844,550 -3.47% QoQ % 0.92% -2.68% 0.00% -1.75% 0.00% -1.72% - Horiz. % 94.83% 93.97% 96.55% 96.55% 98.28% 98.28% 100.00%
NOSH 728,061 728,061 728,061 728,061 728,061 728,061 728,061 - 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 4.24 % -35.39 % -3.83 % 0.20 % 2.83 % -2.95 % 5.32 % -14.00% QoQ % 111.98% -824.02% -2,015.00% -92.93% 195.93% -155.45% - Horiz. % 79.70% -665.23% -71.99% 3.76% 53.20% -55.45% 100.00%
ROE 0.78 % -3.49 % -0.61 % 0.01 % 0.39 % -0.50 % 0.64 % 14.06% QoQ % 122.35% -472.13% -6,200.00% -97.44% 178.00% -178.12% - Horiz. % 121.88% -545.31% -95.31% 1.56% 60.94% -78.12% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 17.78 15.65 17.03 17.95 17.50 18.98 16.42 5.43% QoQ % 13.61% -8.10% -5.13% 2.57% -7.80% 15.59% - Horiz. % 108.28% 95.31% 103.71% 109.32% 106.58% 115.59% 100.00%
EPS 0.85 -3.81 -0.68 0.01 0.45 -0.57 0.75 8.68% QoQ % 122.31% -460.29% -6,900.00% -97.78% 178.95% -176.00% - Horiz. % 113.33% -508.00% -90.67% 1.33% 60.00% -76.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1000 1.0900 1.1200 1.1200 1.1400 1.1400 1.1600 -3.47% QoQ % 0.92% -2.68% 0.00% -1.75% 0.00% -1.72% - Horiz. % 94.83% 93.97% 96.55% 96.55% 98.28% 98.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 728,061 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 17.78 15.65 17.03 17.95 17.50 18.98 16.42 5.43% QoQ % 13.61% -8.10% -5.13% 2.57% -7.80% 15.59% - Horiz. % 108.28% 95.31% 103.71% 109.32% 106.58% 115.59% 100.00%
EPS 0.85 -3.81 -0.68 0.01 0.45 -0.57 0.75 8.68% QoQ % 122.31% -460.29% -6,900.00% -97.78% 178.95% -176.00% - Horiz. % 113.33% -508.00% -90.67% 1.33% 60.00% -76.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1000 1.0900 1.1200 1.1200 1.1400 1.1400 1.1600 -3.47% QoQ % 0.92% -2.68% 0.00% -1.75% 0.00% -1.72% - Horiz. % 94.83% 93.97% 96.55% 96.55% 98.28% 98.28% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.3450 0.2900 0.3050 0.3250 0.3450 0.3750 0.3850 -
P/RPS 1.94 1.85 1.79 1.81 1.97 1.98 2.35 -11.97% QoQ % 4.86% 3.35% -1.10% -8.12% -0.51% -15.74% - Horiz. % 82.55% 78.72% 76.17% 77.02% 83.83% 84.26% 100.00%
P/EPS 40.46 -7.62 -44.77 2,414.49 77.45 -66.14 51.47 -14.79% QoQ % 630.97% 82.98% -101.85% 3,017.48% 217.10% -228.50% - Horiz. % 78.61% -14.80% -86.98% 4,691.06% 150.48% -128.50% 100.00%
EY 2.47 -13.12 -2.23 0.04 1.29 -1.51 1.94 17.42% QoQ % 118.83% -488.34% -5,675.00% -96.90% 185.43% -177.84% - Horiz. % 127.32% -676.29% -114.95% 2.06% 66.49% -77.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.31 0.27 0.27 0.29 0.30 0.33 0.33 -4.07% QoQ % 14.81% 0.00% -6.90% -3.33% -9.09% 0.00% - Horiz. % 93.94% 81.82% 81.82% 87.88% 90.91% 100.00% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 25/10/23 - 26/04/23 - 26/10/22 27/07/22 27/04/22 -
Price 0.3150 0.3350 0.2950 0.3350 0.3000 0.3500 0.4250 -
P/RPS 1.77 2.14 1.73 1.87 1.71 1.84 2.59 -22.36% QoQ % -17.29% 23.70% -7.49% 9.36% -7.07% -28.96% - Horiz. % 68.34% 82.63% 66.80% 72.20% 66.02% 71.04% 100.00%
P/EPS 36.94 -8.80 -43.30 2,488.78 67.35 -61.73 56.82 -24.89% QoQ % 519.77% 79.68% -101.74% 3,595.29% 209.10% -208.64% - Horiz. % 65.01% -15.49% -76.21% 4,380.11% 118.53% -108.64% 100.00%
EY 2.71 -11.36 -2.31 0.04 1.48 -1.62 1.76 33.24% QoQ % 123.86% -391.77% -5,875.00% -97.30% 191.36% -192.05% - Horiz. % 153.98% -645.45% -131.25% 2.27% 84.09% -92.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.29 0.31 0.26 0.30 0.26 0.31 0.37 -14.95% QoQ % -6.45% 19.23% -13.33% 15.38% -16.13% -16.22% - Horiz. % 78.38% 83.78% 70.27% 81.08% 70.27% 83.78% 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
Gadang (Nov 2022)Q2.pdf 
