[VLB] QoQ TTM Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
TTM Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 - - CAGR
Revenue 329,006 252,785 164,121 71,478 0 - - - QoQ % 30.15% 54.02% 129.61% 0.00% - - - Horiz. % 460.29% 353.65% 229.61% 100.00% - - -
PBT 41,278 30,639 19,671 9,062 0 - - - QoQ % 34.72% 55.76% 117.07% 0.00% - - - Horiz. % 455.51% 338.10% 217.07% 100.00% - - -
Tax -10,804 -8,239 -5,227 -2,149 0 - - - QoQ % -31.13% -57.62% -143.23% 0.00% - - - Horiz. % 502.75% 383.39% 243.23% 100.00% - - -
NP 30,474 22,400 14,444 6,913 0 - - - QoQ % 36.04% 55.08% 108.94% 0.00% - - - Horiz. % 440.82% 324.03% 208.94% 100.00% - - -
NP to SH 30,474 22,400 14,444 6,913 0 - - - QoQ % 36.04% 55.08% 108.94% 0.00% - - - Horiz. % 440.82% 324.03% 208.94% 100.00% - - -
Tax Rate 26.17 % 26.89 % 26.57 % 23.71 % - % - % - % - QoQ % -2.68% 1.20% 12.06% 0.00% - - - Horiz. % 110.38% 113.41% 112.06% 100.00% - - -
Total Cost 298,532 230,385 149,677 64,565 0 - - - QoQ % 29.58% 53.92% 131.82% 0.00% - - - Horiz. % 462.37% 356.83% 231.82% 100.00% - - -
Net Worth 141,646 133,619 71,578 64,024 - - - - QoQ % 6.01% 86.68% 11.80% 0.00% - - - Horiz. % 221.24% 208.70% 111.80% 100.00% - - -
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 - - 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 - - CAGR
Net Worth 141,646 133,619 71,578 64,024 - - - - QoQ % 6.01% 86.68% 11.80% 0.00% - - - Horiz. % 221.24% 208.70% 111.80% 100.00% - - -
NOSH 944,308 944,308 944,308 944,309 - - - - QoQ % 0.00% 0.00% -0.00% 0.00% - - - Horiz. % 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 - - CAGR
NP Margin 9.26 % 8.86 % 8.80 % 9.67 % - % - % - % - QoQ % 4.51% 0.68% -9.00% 0.00% - - - Horiz. % 95.76% 91.62% 91.00% 100.00% - - -
ROE 21.51 % 16.76 % 20.18 % 10.80 % - % - % - % - QoQ % 28.34% -16.95% 86.85% 0.00% - - - Horiz. % 199.17% 155.19% 186.85% 100.00% - - -
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 - - CAGR
RPS 34.84 26.77 17.38 7.57 - - - - QoQ % 30.15% 54.03% 129.59% 0.00% - - - Horiz. % 460.24% 353.63% 229.59% 100.00% - - -
EPS 3.23 2.37 1.53 0.73 - - - - QoQ % 36.29% 54.90% 109.59% 0.00% - - - Horiz. % 442.47% 324.66% 209.59% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.1500 0.1415 0.0758 0.0678 - - - - QoQ % 6.01% 86.68% 11.80% 0.00% - - - Horiz. % 221.24% 208.70% 111.80% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 944,308 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 - - CAGR
RPS 34.84 26.77 17.38 7.57 - - - - QoQ % 30.15% 54.03% 129.59% 0.00% - - - Horiz. % 460.24% 353.63% 229.59% 100.00% - - -
EPS 3.23 2.37 1.53 0.73 - - - - QoQ % 36.29% 54.90% 109.59% 0.00% - - - Horiz. % 442.47% 324.66% 209.59% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.1500 0.1415 0.0758 0.0678 - - - - QoQ % 6.01% 86.68% 11.80% 0.00% - - - Horiz. % 221.24% 208.70% 111.80% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 - - CAGR
Date 30/06/23 31/03/23 - - - - - -
Price 0.3500 0.3900 0.0000 0.0000 0.0000 - - -
P/RPS 1.00 1.46 0.00 0.00 0.00 - - - QoQ % -31.51% 0.00% 0.00% 0.00% - - - Horiz. % 68.49% 100.00% - - - - -
P/EPS 10.85 16.44 0.00 0.00 0.00 - - - QoQ % -34.00% 0.00% 0.00% 0.00% - - - Horiz. % 66.00% 100.00% - - - - -
EY 9.22 6.08 0.00 0.00 0.00 - - - QoQ % 51.64% 0.00% 0.00% 0.00% - - - Horiz. % 151.64% 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 2.33 2.76 0.00 0.00 0.00 - - - QoQ % -15.58% 0.00% 0.00% 0.00% - - - Horiz. % 84.42% 100.00% - - - - -
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 - - CAGR
Date 25/08/23 - - - - - - -
Price 0.3550 0.0000 0.0000 0.0000 0.0000 - - -
P/RPS 1.02 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
P/EPS 11.00 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
EY 9.09 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 2.37 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