[PLS] QoQ Quarter Result on 2022-09-30 [#1] 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 21,817 25,052 33,651 37,752 44,835 32,110 57,261 -47.54% QoQ % -12.91% -25.55% -10.86% -15.80% 39.63% -43.92% - Horiz. % 38.10% 43.75% 58.77% 65.93% 78.30% 56.08% 100.00%
PBT -39,220 -7,318 3,718 5,243 4,836 16,053 14,007 - QoQ % -435.94% -296.83% -29.09% 8.42% -69.87% 14.61% - Horiz. % -280.00% -52.25% 26.54% 37.43% 34.53% 114.61% 100.00%
Tax 1,535 1,752 -1,810 -2,402 -4,187 -2,728 -4,034 - QoQ % -12.39% 196.80% 24.65% 42.63% -53.48% 32.37% - Horiz. % -38.05% -43.43% 44.87% 59.54% 103.79% 67.63% 100.00%
NP -37,685 -5,566 1,908 2,841 649 13,325 9,973 - QoQ % -577.06% -391.72% -32.84% 337.75% -95.13% 33.61% - Horiz. % -377.87% -55.81% 19.13% 28.49% 6.51% 133.61% 100.00%
NP to SH -31,909 -4,416 1,649 1,993 -417 12,359 7,379 - QoQ % -622.58% -367.80% -17.26% 577.94% -103.37% 67.49% - Horiz. % -432.43% -59.85% 22.35% 27.01% -5.65% 167.49% 100.00%
Tax Rate - % - % 48.68 % 45.81 % 86.58 % 16.99 % 28.80 % - QoQ % 0.00% 0.00% 6.27% -47.09% 409.59% -41.01% - Horiz. % 0.00% 0.00% 169.03% 159.06% 300.62% 58.99% 100.00%
Total Cost 59,502 30,618 31,743 34,911 44,186 18,785 47,288 16.60% QoQ % 94.34% -3.54% -9.07% -20.99% 135.22% -60.28% - Horiz. % 125.83% 64.75% 67.13% 73.83% 93.44% 39.72% 100.00%
Net Worth 264,789 289,830 277,441 275,802 273,804 274,243 261,854 0.75% QoQ % -8.64% 4.47% 0.59% 0.73% -0.16% 4.73% - Horiz. % 101.12% 110.68% 105.95% 105.33% 104.56% 104.73% 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 264,789 289,830 277,441 275,802 273,804 274,243 261,854 0.75% QoQ % -8.64% 4.47% 0.59% 0.73% -0.16% 4.73% - Horiz. % 101.12% 110.68% 105.95% 105.33% 104.56% 104.73% 100.00%
NOSH 415,095 408,846 399,656 399,656 399,656 399,656 399,656 2.57% QoQ % 1.53% 2.30% 0.00% 0.00% 0.00% 0.00% - Horiz. % 103.86% 102.30% 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 -172.73 % -22.22 % 5.67 % 7.53 % 1.45 % 41.50 % 17.42 % - QoQ % -677.36% -491.89% -24.70% 419.31% -96.51% 138.23% - Horiz. % -991.56% -127.55% 32.55% 43.23% 8.32% 238.23% 100.00%
ROE -12.05 % -1.52 % 0.59 % 0.72 % -0.15 % 4.51 % 2.82 % - QoQ % -692.76% -357.63% -18.06% 580.00% -103.33% 59.93% - Horiz. % -427.30% -53.90% 20.92% 25.53% -5.32% 159.93% 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 5.26 6.13 8.42 9.45 11.22 8.03 14.33 -48.83% QoQ % -14.19% -27.20% -10.90% -15.78% 39.73% -43.96% - Horiz. % 36.71% 42.78% 58.76% 65.95% 78.30% 56.04% 100.00%
EPS -7.69 -1.08 0.41 0.50 -0.10 3.09 1.85 - QoQ % -612.04% -363.41% -18.00% 600.00% -103.24% 67.03% - Horiz. % -415.68% -58.38% 22.16% 27.03% -5.41% 167.03% 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 0.6379 0.7089 0.6942 0.6901 0.6851 0.6862 0.6552 -1.77% QoQ % -10.02% 2.12% 0.59% 0.73% -0.16% 4.73% - Horiz. % 97.36% 108.20% 105.95% 105.33% 104.56% 104.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 424,656 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.14 5.90 7.92 8.89 10.56 7.56 13.48 -47.51% QoQ % -12.88% -25.51% -10.91% -15.81% 39.68% -43.92% - Horiz. % 38.13% 43.77% 58.75% 65.95% 78.34% 56.08% 100.00%
EPS -7.51 -1.04 0.39 0.47 -0.10 2.91 1.74 - QoQ % -622.12% -366.67% -17.02% 570.00% -103.44% 67.24% - Horiz. % -431.61% -59.77% 22.41% 27.01% -5.75% 167.24% 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 0.6235 0.6825 0.6533 0.6495 0.6448 0.6458 0.6166 0.75% QoQ % -8.64% 4.47% 0.59% 0.73% -0.15% 4.74% - Horiz. % 101.12% 110.69% 105.95% 105.34% 104.57% 104.74% 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 0.8100 0.9550 0.9300 0.8000 0.9300 0.9300 0.9000 -
P/RPS 15.41 15.59 11.05 8.47 8.29 11.58 6.28 82.23% QoQ % -1.15% 41.09% 30.46% 2.17% -28.41% 84.39% - Horiz. % 245.38% 248.25% 175.96% 134.87% 132.01% 184.39% 100.00%
P/EPS -10.54 -88.42 225.40 160.42 -891.32 30.07 48.75 - QoQ % 88.08% -139.23% 40.51% 118.00% -3,064.15% -38.32% - Horiz. % -21.62% -181.37% 462.36% 329.07% -1,828.35% 61.68% 100.00%
EY -9.49 -1.13 0.44 0.62 -0.11 3.33 2.05 - QoQ % -739.82% -356.82% -29.03% 663.64% -103.30% 62.44% - Horiz. % -462.93% -55.12% 21.46% 30.24% -5.37% 162.44% 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 1.27 1.35 1.34 1.16 1.36 1.36 1.37 -4.94% QoQ % -5.93% 0.75% 15.52% -14.71% 0.00% -0.73% - Horiz. % 92.70% 98.54% 97.81% 84.67% 99.27% 99.27% 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 29/08/23 - 24/02/23 25/11/22 29/08/22 30/05/22 21/02/22 -
Price 0.9200 0.7900 0.9450 0.9200 0.9000 1.0000 0.9900 -
P/RPS 17.50 12.89 11.22 9.74 8.02 12.45 6.91 86.11% QoQ % 35.76% 14.88% 15.20% 21.45% -35.58% 80.17% - Horiz. % 253.26% 186.54% 162.37% 140.96% 116.06% 180.17% 100.00%
P/EPS -11.97 -73.14 229.03 184.49 -862.57 32.34 53.62 - QoQ % 83.63% -131.93% 24.14% 121.39% -2,767.19% -39.69% - Horiz. % -22.32% -136.40% 427.14% 344.07% -1,608.67% 60.31% 100.00%
EY -8.36 -1.37 0.44 0.54 -0.12 3.09 1.86 - QoQ % -510.22% -411.36% -18.52% 550.00% -103.88% 66.13% - Horiz. % -449.46% -73.66% 23.66% 29.03% -6.45% 166.13% 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 1.44 1.11 1.36 1.33 1.31 1.46 1.51 -3.12% QoQ % 29.73% -18.38% 2.26% 1.53% -10.27% -3.31% - Horiz. % 95.36% 73.51% 90.07% 88.08% 86.75% 96.69% 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