[ANEKA] YoY Cumulative Quarter Result on 2022-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
Revenue 58,780 52,845 41,638 32,107 0 - - - YoY % 11.23% 26.92% 29.69% 0.00% - - - Horiz. % 183.08% 164.59% 129.69% 100.00% - - -
PBT 1,530 -4,502 -5,319 535 0 - - - YoY % 133.98% 15.36% -1,094.21% 0.00% - - - Horiz. % 285.98% -841.50% -994.21% 100.00% - - -
Tax -145 -122 -89 -471 0 - - - YoY % -18.85% -37.08% 81.10% 0.00% - - - Horiz. % 30.79% 25.90% 18.90% 100.00% - - -
NP 1,385 -4,624 -5,408 64 0 - - - YoY % 129.95% 14.50% -8,550.00% 0.00% - - - Horiz. % 2,164.06% -7,225.00% -8,450.00% 100.00% - - -
NP to SH 1,275 -4,388 -5,644 -464 0 - - - YoY % 129.06% 22.25% -1,116.38% 0.00% - - - Horiz. % -274.78% 945.69% 1,216.38% 100.00% - - -
Tax Rate 9.48 % - % - % 88.04 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 10.77% 0.00% 0.00% 100.00% - - -
Total Cost 57,395 57,469 47,046 32,043 0 - - - YoY % -0.13% 22.15% 46.82% 0.00% - - - Horiz. % 179.12% 179.35% 146.82% 100.00% - - -
Net Worth 83,639 83,403 105,844 113,464 - - - - YoY % 0.28% -21.20% -6.72% 0.00% - - - Horiz. % 73.71% 73.51% 93.28% 100.00% - - -
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
Net Worth 83,639 83,403 105,844 113,464 - - - - YoY % 0.28% -21.20% -6.72% 0.00% - - - Horiz. % 73.71% 73.51% 93.28% 100.00% - - -
NOSH 637,499 591,935 538,100 461,237 - - - - YoY % 7.70% 10.00% 16.66% 0.00% - - - Horiz. % 138.22% 128.34% 116.66% 100.00% - - -
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
NP Margin 2.36 % -8.75 % -12.99 % 0.20 % - % - % - % - YoY % 126.97% 32.64% -6,595.00% 0.00% - - - Horiz. % 1,180.00% -4,375.00% -6,495.00% 100.00% - - -
ROE 1.52 % -5.26 % -5.33 % -0.41 % - % - % - % - YoY % 128.90% 1.31% -1,200.00% 0.00% - - - Horiz. % -370.73% 1,282.93% 1,300.00% 100.00% - - -
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
RPS 9.22 8.93 7.74 6.96 - - - - YoY % 3.25% 15.37% 11.21% 0.00% - - - Horiz. % 132.47% 128.30% 111.21% 100.00% - - -
EPS 0.20 -0.74 -1.05 -0.10 0.00 - - - YoY % 127.03% 29.52% -950.00% 0.00% - - - Horiz. % -200.00% 740.00% 1,050.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.1312 0.1409 0.1967 0.2460 - - - - YoY % -6.88% -28.37% -20.04% 0.00% - - - Horiz. % 53.33% 57.28% 79.96% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 637,499 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
RPS 9.22 8.29 6.53 5.04 - - - - YoY % 11.22% 26.95% 29.56% 0.00% - - - Horiz. % 182.94% 164.48% 129.56% 100.00% - - -
EPS 0.20 -0.69 -0.89 -0.07 0.00 - - - YoY % 128.99% 22.47% -1,171.43% 0.00% - - - Horiz. % -285.71% 985.71% 1,271.43% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.1312 0.1308 0.1660 0.1780 - - - - YoY % 0.31% -21.20% -6.74% 0.00% - - - Horiz. % 73.71% 73.48% 93.26% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 - - - -
Price 0.1750 0.1450 0.1850 0.3100 0.0000 - - -
P/RPS 1.90 1.62 2.39 4.45 0.00 - - - YoY % 17.28% -32.22% -46.29% 0.00% - - - Horiz. % 42.70% 36.40% 53.71% 100.00% - - -
P/EPS 87.50 -19.56 -17.64 -308.15 0.00 - - - YoY % 547.34% -10.88% 94.28% 0.00% - - - Horiz. % -28.40% 6.35% 5.72% 100.00% - - -
EY 1.14 -5.11 -5.67 -0.32 0.00 - - - YoY % 122.31% 9.88% -1,671.88% 0.00% - - - Horiz. % -356.25% 1,596.88% 1,771.88% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.33 1.03 0.94 1.26 0.00 - - - YoY % 29.13% 9.57% -25.40% 0.00% - - - Horiz. % 105.56% 81.75% 74.60% 100.00% - - -
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 - - CAGR
Date 23/01/24 19/01/23 27/01/22 29/01/21 - - - -
Price 0.1800 0.1850 0.1950 0.2850 0.0000 - - -
P/RPS 1.95 2.07 2.52 4.09 0.00 - - - YoY % -5.80% -17.86% -38.39% 0.00% - - - Horiz. % 47.68% 50.61% 61.61% 100.00% - - -
P/EPS 90.00 -24.96 -18.59 -283.30 0.00 - - - YoY % 460.58% -34.27% 93.44% 0.00% - - - Horiz. % -31.77% 8.81% 6.56% 100.00% - - -
EY 1.11 -4.01 -5.38 -0.35 0.00 - - - YoY % 127.68% 25.46% -1,437.14% 0.00% - - - Horiz. % -317.14% 1,145.71% 1,537.14% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.37 1.31 0.99 1.16 0.00 - - - YoY % 4.58% 32.32% -14.66% 0.00% - - - Horiz. % 118.10% 112.93% 85.34% 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
AJH - Q1 2023.pdf 
