[ORGABIO] QoQ TTM Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
TTM Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 - - CAGR
Revenue 62,802 43,985 29,511 13,484 0 - - - QoQ % 42.78% 49.05% 118.86% 0.00% - - - Horiz. % 465.75% 326.20% 218.86% 100.00% - - -
PBT 4,314 4,069 4,178 1,832 0 - - - QoQ % 6.02% -2.61% 128.06% 0.00% - - - Horiz. % 235.48% 222.11% 228.06% 100.00% - - -
Tax -2,025 -1,791 -1,123 -453 0 - - - QoQ % -13.07% -59.48% -147.90% 0.00% - - - Horiz. % 447.02% 395.36% 247.90% 100.00% - - -
NP 2,289 2,278 3,055 1,379 0 - - - QoQ % 0.48% -25.43% 121.54% 0.00% - - - Horiz. % 165.99% 165.19% 221.54% 100.00% - - -
NP to SH 2,289 2,278 3,055 1,379 0 - - - QoQ % 0.48% -25.43% 121.54% 0.00% - - - Horiz. % 165.99% 165.19% 221.54% 100.00% - - -
Tax Rate 46.94 % 44.02 % 26.88 % 24.73 % - % - % - % - QoQ % 6.63% 63.76% 8.69% 0.00% - - - Horiz. % 189.81% 178.00% 108.69% 100.00% - - -
Total Cost 60,513 41,707 26,456 12,105 0 - - - QoQ % 45.09% 57.65% 118.55% 0.00% - - - Horiz. % 499.90% 344.54% 218.55% 100.00% - - -
Net Worth 52,052 52,052 24,191 22,680 - - - - QoQ % 0.00% 115.16% 6.67% 0.00% - - - Horiz. % 229.51% 229.51% 106.67% 100.00% - - -
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 - - CAGR
Div 0 0 0 0 0 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 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 - - CAGR
Net Worth 52,052 52,052 24,191 22,680 - - - - QoQ % 0.00% 115.16% 6.67% 0.00% - - - Horiz. % 229.51% 229.51% 106.67% 100.00% - - -
NOSH 247,868 247,868 151,200 151,200 - - - - QoQ % 0.00% 63.93% 0.00% 0.00% - - - Horiz. % 163.93% 163.93% 100.00% 100.00% - - -
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 - - CAGR
NP Margin 3.64 % 5.18 % 10.35 % 10.23 % - % - % - % - QoQ % -29.73% -49.95% 1.17% 0.00% - - - Horiz. % 35.58% 50.64% 101.17% 100.00% - - -
ROE 4.40 % 4.38 % 12.63 % 6.08 % - % - % - % - QoQ % 0.46% -65.32% 107.73% 0.00% - - - Horiz. % 72.37% 72.04% 207.73% 100.00% - - -
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 - - CAGR
RPS 25.34 17.75 19.52 8.92 - - - - QoQ % 42.76% -9.07% 118.83% 0.00% - - - Horiz. % 284.08% 198.99% 218.83% 100.00% - - -
EPS 0.92 0.92 2.02 0.91 - - - - QoQ % 0.00% -54.46% 121.98% 0.00% - - - Horiz. % 101.10% 101.10% 221.98% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.2100 0.2100 0.1600 0.1500 - - - - QoQ % 0.00% 31.25% 6.67% 0.00% - - - Horiz. % 140.00% 140.00% 106.67% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 247,868 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 - - CAGR
RPS 25.34 17.75 11.91 5.44 - - - - QoQ % 42.76% 49.03% 118.93% 0.00% - - - Horiz. % 465.81% 326.29% 218.93% 100.00% - - -
EPS 0.92 0.92 1.23 0.56 - - - - QoQ % 0.00% -25.20% 119.64% 0.00% - - - Horiz. % 164.29% 164.29% 219.64% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.2100 0.2100 0.0976 0.0915 - - - - QoQ % 0.00% 115.16% 6.67% 0.00% - - - Horiz. % 229.51% 229.51% 106.67% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 - - CAGR
Date 30/12/22 30/09/22 - - - - - -
Price 0.3500 0.3200 0.0000 0.0000 0.0000 - - -
P/RPS 1.38 1.80 0.00 0.00 0.00 - - - QoQ % -23.33% 0.00% 0.00% 0.00% - - - Horiz. % 76.67% 100.00% - - - - -
P/EPS 37.90 34.82 0.00 0.00 0.00 - - - QoQ % 8.85% 0.00% 0.00% 0.00% - - - Horiz. % 108.85% 100.00% - - - - -
EY 2.64 2.87 0.00 0.00 0.00 - - - QoQ % -8.01% 0.00% 0.00% 0.00% - - - Horiz. % 91.99% 100.00% - - - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.67 1.52 0.00 0.00 0.00 - - - QoQ % 9.87% 0.00% 0.00% 0.00% - - - Horiz. % 109.87% 100.00% - - - - -
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 - - CAGR
Date 23/02/23 - - - - - - -
Price 0.3550 0.0000 0.0000 0.0000 0.0000 - - -
P/RPS 1.40 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
P/EPS 38.44 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
EY 2.60 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.69 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 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