[SSB8] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
Revenue 67,297 0 0 0 0 0 40 169.08% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 168,242.50% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
PBT 16,134 -49 -660 -1,046 -75 126 -23 - YoY % 33,026.53% 92.58% 36.90% -1,294.67% -159.52% 647.83% - Horiz. % -70,147.83% 213.04% 2,869.57% 4,547.83% 326.09% -547.83% 100.00%
Tax -3,337 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP 12,797 -49 -660 -1,046 -75 126 -23 - YoY % 26,216.33% 92.58% 36.90% -1,294.67% -159.52% 647.83% - Horiz. % -55,639.13% 213.04% 2,869.57% 4,547.83% 326.09% -547.83% 100.00%
NP to SH 12,797 -49 -660 -1,046 -75 126 -23 - YoY % 26,216.33% 92.58% 36.90% -1,294.67% -159.52% 647.83% - Horiz. % -55,639.13% 213.04% 2,869.57% 4,547.83% 326.09% -547.83% 100.00%
Tax Rate 20.68 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 54,500 49 660 1,046 75 -126 63 146.26% YoY % 111,124.48% -92.58% -36.90% 1,294.67% 159.52% -300.00% - Horiz. % 86,507.94% 77.78% 1,047.62% 1,660.32% 119.05% -200.00% 100.00%
Net Worth 123,691 -5,630 -7,825 -5,688 -3,753 2,454 7,334 45.72% YoY % 2,296.77% 28.04% -37.56% -51.54% -252.94% -66.54% - Horiz. % 1,686.50% -76.77% -106.69% -77.56% -51.18% 33.46% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
Div 206 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 1.61 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
Net Worth 123,691 -5,630 -7,825 -5,688 -3,753 2,454 7,334 45.72% YoY % 2,296.77% 28.04% -37.56% -51.54% -252.94% -66.54% - Horiz. % 1,686.50% -76.77% -106.69% -77.56% -51.18% 33.46% 100.00%
NOSH 2,061,530 288,750 288,750 288,750 288,750 288,750 288,750 29.95% YoY % 613.95% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 713.95% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
NP Margin 19.02 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % -57.50 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -33.08% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
ROE 10.35 % 0.00 % 0.00 % 0.00 % 0.00 % 5.13 % -0.31 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,754.84% - Horiz. % -3,338.71% -0.00% -0.00% -0.00% -0.00% -1,654.84% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
RPS 3.26 - - - - - 0.01 116.23% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 32,600.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
EPS 0.62 -0.02 -0.23 -0.36 -0.03 0.04 -0.01 - YoY % 3,200.00% 91.30% 36.11% -1,100.00% -175.00% 500.00% - Horiz. % -6,200.00% 200.00% 2,300.00% 3,600.00% 300.00% -400.00% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.0600 -0.0195 -0.0271 -0.0197 -0.0130 0.0085 0.0254 12.14% YoY % 407.69% 28.04% -37.56% -51.54% -252.94% -66.54% - Horiz. % 236.22% -76.77% -106.69% -77.56% -51.18% 33.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,272,589 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
RPS 2.96 - - - - - 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
EPS 0.56 0.00 -0.03 -0.05 0.00 0.01 0.00 - YoY % 0.00% 0.00% 40.00% 0.00% 0.00% 0.00% - Horiz. % 5,600.00% 0.00% -300.00% -500.00% 0.00% 100.00% -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.0544 -0.0025 -0.0034 -0.0025 -0.0017 0.0011 0.0032 45.87% YoY % 2,276.00% 26.47% -36.00% -47.06% -254.55% -65.62% - Horiz. % 1,700.00% -78.12% -106.25% -78.12% -53.12% 34.38% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 30/09/15 -
Price 0.2200 0.0150 0.0000 0.0350 0.0500 0.0350 0.0400 -
P/RPS 6.74 0.00 0.00 0.00 0.00 0.00 288.75 -39.39% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 2.33% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/EPS 35.44 -88.39 0.00 -9.66 -192.50 80.21 -502.17 - YoY % 140.10% 0.00% 0.00% 94.98% -339.99% 115.97% - Horiz. % -7.06% 17.60% -0.00% 1.92% 38.33% -15.97% 100.00%
EY 2.82 -1.13 0.00 -10.35 -0.52 1.25 -0.20 - YoY % 349.56% 0.00% 0.00% -1,890.38% -141.60% 725.00% - Horiz. % -1,410.00% 565.00% -0.00% 5,175.00% 260.00% -625.00% 100.00%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 3.67 0.00 0.00 0.00 0.00 4.12 1.57 11.98% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 162.42% - Horiz. % 233.76% 0.00% 0.00% 0.00% 0.00% 262.42% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/15 CAGR
Date 23/05/23 30/05/22 - 14/05/20 23/05/19 30/05/18 27/11/15 -
Price 0.2250 0.0150 0.0000 0.0400 0.0550 0.0750 0.0450 -
P/RPS 6.89 0.00 0.00 0.00 0.00 0.00 324.84 -40.16% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 2.12% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/EPS 36.25 -88.39 0.00 -11.04 -211.75 171.88 -564.95 - YoY % 141.01% 0.00% 0.00% 94.79% -223.20% 130.42% - Horiz. % -6.42% 15.65% -0.00% 1.95% 37.48% -30.42% 100.00%
EY 2.76 -1.13 0.00 -9.06 -0.47 0.58 -0.18 - YoY % 344.25% 0.00% 0.00% -1,827.66% -181.03% 422.22% - Horiz. % -1,533.33% 627.78% -0.00% 5,033.33% 261.11% -322.22% 100.00%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 3.75 0.00 0.00 0.00 0.00 8.82 1.77 10.52% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 398.31% - Horiz. % 211.86% 0.00% 0.00% 0.00% 0.00% 498.31% 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
GNB - 3Q2022.pdf 
