[GADANG] QoQ Quarter Result on 2022-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 123,983 130,723 127,416 138,177 119,515 259,665 134,636 -5.36% QoQ % -5.16% 2.60% -7.79% 15.61% -53.97% 92.86% - Horiz. % 92.09% 97.09% 94.64% 102.63% 88.77% 192.86% 100.00%
PBT 508 2,663 6,119 2,100 10,229 51,834 5,972 -80.75% QoQ % -80.92% -56.48% 191.38% -79.47% -80.27% 767.95% - Horiz. % 8.51% 44.59% 102.46% 35.16% 171.28% 867.95% 100.00%
Tax -5,254 -2,396 -2,507 -6,177 -3,873 -15,012 -2,015 89.77% QoQ % -119.28% 4.43% 59.41% -59.49% 74.20% -645.01% - Horiz. % 260.74% 118.91% 124.42% 306.55% 192.21% 745.01% 100.00%
NP -4,746 267 3,612 -4,077 6,356 36,822 3,957 - QoQ % -1,877.53% -92.61% 188.59% -164.14% -82.74% 830.55% - Horiz. % -119.94% 6.75% 91.28% -103.03% 160.63% 930.55% 100.00%
NP to SH -4,960 98 3,243 -4,128 5,446 36,541 3,692 - QoQ % -5,161.22% -96.98% 178.56% -175.80% -85.10% 889.73% - Horiz. % -134.34% 2.65% 87.84% -111.81% 147.51% 989.73% 100.00%
Tax Rate 1,034.25 % 89.97 % 40.97 % 294.14 % 37.86 % 28.96 % 33.74 % 885.62% QoQ % 1,049.55% 119.60% -86.07% 676.92% 30.73% -14.17% - Horiz. % 3,065.35% 266.66% 121.43% 871.78% 112.21% 85.83% 100.00%
Total Cost 128,729 130,456 123,804 142,254 113,159 222,843 130,679 -1.00% QoQ % -1.32% 5.37% -12.97% 25.71% -49.22% 70.53% - Horiz. % 98.51% 99.83% 94.74% 108.86% 86.59% 170.53% 100.00%
Net Worth 815,428 815,428 829,989 829,989 844,550 829,989 793,586 1.83% QoQ % 0.00% -1.75% 0.00% -1.72% 1.75% 4.59% - Horiz. % 102.75% 102.75% 104.59% 104.59% 106.42% 104.59% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - - 5,096 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 815,428 815,428 829,989 829,989 844,550 829,989 793,586 1.83% QoQ % 0.00% -1.75% 0.00% -1.72% 1.75% 4.59% - Horiz. % 102.75% 102.75% 104.59% 104.59% 106.42% 104.59% 100.00%
NOSH 728,061 728,061 728,061 728,061 728,061 728,060 728,060 0.00% 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 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin -3.83 % 0.20 % 2.83 % -2.95 % 5.32 % 14.18 % 2.94 % - QoQ % -2,015.00% -92.93% 195.93% -155.45% -62.48% 382.31% - Horiz. % -130.27% 6.80% 96.26% -100.34% 180.95% 482.31% 100.00%
ROE -0.61 % 0.01 % 0.39 % -0.50 % 0.64 % 4.40 % 0.47 % - QoQ % -6,200.00% -97.44% 178.00% -178.12% -85.45% 836.17% - Horiz. % -129.79% 2.13% 82.98% -106.38% 136.17% 936.17% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 17.03 17.95 17.50 18.98 16.42 35.67 18.49 -5.35% QoQ % -5.13% 2.57% -7.80% 15.59% -53.97% 92.92% - Horiz. % 92.10% 97.08% 94.65% 102.65% 88.80% 192.92% 100.00%
EPS -0.68 0.01 0.45 -0.57 0.75 5.02 0.51 - QoQ % -6,900.00% -97.78% 178.95% -176.00% -85.06% 884.31% - Horiz. % -133.33% 1.96% 88.24% -111.76% 147.06% 984.31% 100.00%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1200 1.1200 1.1400 1.1400 1.1600 1.1400 1.0900 1.83% QoQ % 0.00% -1.75% 0.00% -1.72% 1.75% 4.59% - Horiz. % 102.75% 102.75% 104.59% 104.59% 106.42% 104.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 728,061 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 17.03 17.95 17.50 18.98 16.42 35.67 18.49 -5.35% QoQ % -5.13% 2.57% -7.80% 15.59% -53.97% 92.92% - Horiz. % 92.10% 97.08% 94.65% 102.65% 88.80% 192.92% 100.00%
EPS -0.68 0.01 0.45 -0.57 0.75 5.02 0.51 - QoQ % -6,900.00% -97.78% 178.95% -176.00% -85.06% 884.31% - Horiz. % -133.33% 1.96% 88.24% -111.76% 147.06% 984.31% 100.00%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1200 1.1200 1.1400 1.1400 1.1600 1.1400 1.0900 1.83% QoQ % 0.00% -1.75% 0.00% -1.72% 1.75% 4.59% - Horiz. % 102.75% 102.75% 104.59% 104.59% 106.42% 104.59% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.3050 0.3250 0.3450 0.3750 0.3850 0.3600 0.3850 -
P/RPS 1.79 1.81 1.97 1.98 2.35 1.01 2.08 -9.55% QoQ % -1.10% -8.12% -0.51% -15.74% 132.67% -51.44% - Horiz. % 86.06% 87.02% 94.71% 95.19% 112.98% 48.56% 100.00%
P/EPS -44.77 2,414.49 77.45 -66.14 51.47 7.17 75.92 - QoQ % -101.85% 3,017.48% 217.10% -228.50% 617.85% -90.56% - Horiz. % -58.97% 3,180.31% 102.02% -87.12% 67.80% 9.44% 100.00%
EY -2.23 0.04 1.29 -1.51 1.94 13.94 1.32 - QoQ % -5,675.00% -96.90% 185.43% -177.84% -86.08% 956.06% - Horiz. % -168.94% 3.03% 97.73% -114.39% 146.97% 1,056.06% 100.00%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.27 0.29 0.30 0.33 0.33 0.32 0.35 -15.93% QoQ % -6.90% -3.33% -9.09% 0.00% 3.13% -8.57% - Horiz. % 77.14% 82.86% 85.71% 94.29% 94.29% 91.43% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 26/04/23 - 26/10/22 27/07/22 27/04/22 26/01/22 27/10/21 -
Price 0.2950 0.3350 0.3000 0.3500 0.4250 0.3700 0.4000 -
P/RPS 1.73 1.87 1.71 1.84 2.59 1.04 2.16 -13.79% QoQ % -7.49% 9.36% -7.07% -28.96% 149.04% -51.85% - Horiz. % 80.09% 86.57% 79.17% 85.19% 119.91% 48.15% 100.00%
P/EPS -43.30 2,488.78 67.35 -61.73 56.82 7.37 78.88 - QoQ % -101.74% 3,595.29% 209.10% -208.64% 670.96% -90.66% - Horiz. % -54.89% 3,155.15% 85.38% -78.26% 72.03% 9.34% 100.00%
EY -2.31 0.04 1.48 -1.62 1.76 13.56 1.27 - QoQ % -5,875.00% -97.30% 191.36% -192.05% -87.02% 967.72% - Horiz. % -181.89% 3.15% 116.54% -127.56% 138.58% 1,067.72% 100.00%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.26 0.30 0.26 0.31 0.37 0.32 0.37 -21.01% QoQ % -13.33% 15.38% -16.13% -16.22% 15.63% -13.51% - Horiz. % 70.27% 81.08% 70.27% 83.78% 100.00% 86.49% 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 (May 2022)Q4.pdf 
