[AT] YoY Quarter Result on 2022-03-31 [#4] 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 31/03/17 CAGR
Revenue 10,571 13,392 13,358 5,551 4,528 6,092 2,455 27.53% YoY % -21.06% 0.25% 140.64% 22.59% -25.67% 148.15% - Horiz. % 430.59% 545.50% 544.11% 226.11% 184.44% 248.15% 100.00%
PBT -61,199 -114,780 1,721 -8,966 -6,638 -3,719 222 - YoY % 46.68% -6,769.38% 119.19% -35.07% -78.49% -1,775.23% - Horiz. % -27,567.12% -51,702.70% 775.23% -4,038.74% -2,990.09% -1,675.23% 100.00%
Tax -32 -13 77 0 1,819 -29 -6 32.16% YoY % -146.15% -116.88% 0.00% 0.00% 6,372.41% -383.33% - Horiz. % 533.33% 216.67% -1,283.33% -0.00% -30,316.67% 483.33% 100.00%
NP -61,231 -114,793 1,798 -8,966 -4,819 -3,748 216 - YoY % 46.66% -6,484.48% 120.05% -86.06% -28.58% -1,835.19% - Horiz. % -28,347.68% -53,144.91% 832.41% -4,150.93% -2,231.02% -1,735.19% 100.00%
NP to SH -61,231 -114,793 1,798 -8,966 -4,664 -3,670 205 - YoY % 46.66% -6,484.48% 120.05% -92.24% -27.08% -1,890.24% - Horiz. % -29,868.78% -55,996.59% 877.07% -4,373.66% -2,275.12% -1,790.24% 100.00%
Tax Rate - % - % -4.47 % - % - % - % 2.70 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -165.56% 0.00% 0.00% 0.00% 100.00%
Total Cost 71,802 128,185 11,560 14,517 9,347 9,840 2,239 78.20% YoY % -43.99% 1,008.87% -20.37% 55.31% -5.01% 339.48% - Horiz. % 3,206.88% 5,725.10% 516.30% 648.37% 417.46% 439.48% 100.00%
Net Worth 250,656 312,328 369,517 47,203 61,955 73,873 72,775 22.88% YoY % -19.75% -15.48% 682.81% -23.81% -16.13% 1.51% - Horiz. % 344.43% 429.17% 507.75% 64.86% 85.13% 101.51% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 250,656 312,328 369,517 47,203 61,955 73,873 72,775 22.88% YoY % -19.75% -15.48% 682.81% -23.81% -16.13% 1.51% - Horiz. % 344.43% 429.17% 507.75% 64.86% 85.13% 101.51% 100.00%
NOSH 5,870,174 5,537,731 4,227,893 498,984 464,083 421,894 1,025,000 33.74% YoY % 6.00% 30.98% 747.30% 7.52% 10.00% -58.84% - Horiz. % 572.70% 540.27% 412.48% 48.68% 45.28% 41.16% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -579.24 % -857.18 % 13.46 % -161.52 % -106.43 % -61.52 % 8.80 % - YoY % 32.42% -6,468.35% 108.33% -51.76% -73.00% -799.09% - Horiz. % -6,582.27% -9,740.68% 152.95% -1,835.45% -1,209.43% -699.09% 100.00%
ROE -24.43 % -36.75 % 0.49 % -18.99 % -7.53 % -4.97 % 0.28 % - YoY % 33.52% -7,600.00% 102.58% -152.19% -51.51% -1,875.00% - Horiz. % -8,725.00% -13,125.00% 175.00% -6,782.14% -2,689.29% -1,775.00% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.18 0.24 0.32 1.11 0.98 1.44 0.24 -4.68% YoY % -25.00% -25.00% -71.17% 13.27% -31.94% 500.00% - Horiz. % 75.00% 100.00% 133.33% 462.50% 408.33% 600.00% 100.00%
EPS -1.04 -2.07 0.04 -1.80 -1.00 -0.87 0.02 - YoY % 49.76% -5,275.00% 102.22% -80.00% -14.94% -4,450.00% - Horiz. % -5,200.00% -10,350.00% 200.00% -9,000.00% -5,000.00% -4,350.00% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.0427 0.0564 0.0874 0.0946 0.1335 0.1751 0.0710 -8.12% YoY % -24.29% -35.47% -7.61% -29.14% -23.76% 146.62% - Horiz. % 60.14% 79.44% 123.10% 133.24% 188.03% 246.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 226,203 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.67 5.92 5.91 2.45 2.00 2.69 1.09 27.43% YoY % -21.11% 0.17% 141.22% 22.50% -25.65% 146.79% - Horiz. % 428.44% 543.12% 542.20% 224.77% 183.49% 246.79% 100.00%
EPS -27.07 -50.75 0.79 -3.96 -2.06 -1.62 0.09 - YoY % 46.66% -6,524.05% 119.95% -92.23% -27.16% -1,900.00% - Horiz. % -30,077.78% -56,388.89% 877.78% -4,400.00% -2,288.89% -1,800.00% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.1081 1.3807 1.6336 0.2087 0.2739 0.3266 0.3217 22.88% YoY % -19.74% -15.48% 682.75% -23.80% -16.14% 1.52% - Horiz. % 344.45% 429.19% 507.80% 64.87% 85.14% 101.52% 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 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.0100 0.0200 0.0950 0.0250 0.0550 0.0800 0.0500 -
P/RPS 5.55 8.27 30.07 2.25 5.64 5.54 0.00 - YoY % -32.89% -72.50% 1,236.44% -60.11% 1.81% 0.00% - Horiz. % 100.18% 149.28% 542.78% 40.61% 101.81% 100.00% -
P/EPS -0.96 -0.96 223.39 -1.39 -5.47 -9.20 0.00 - YoY % 0.00% -100.43% 16,171.22% 74.59% 40.54% 0.00% - Horiz. % 10.43% 10.43% -2,428.15% 15.11% 59.46% 100.00% -
EY -104.31 -103.65 0.45 -71.87 -18.27 -10.87 0.00 - YoY % -0.64% -23,133.33% 100.63% -293.38% -68.08% 0.00% - Horiz. % 959.61% 953.54% -4.14% 661.18% 168.08% 100.00% -
DY 0.00 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. % - - - - - - -
P/NAPS 0.23 0.35 1.09 0.26 0.41 0.46 0.70 -16.92% YoY % -34.29% -67.89% 319.23% -36.59% -10.87% -34.29% - Horiz. % 32.86% 50.00% 155.71% 37.14% 58.57% 65.71% 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 31/03/17 CAGR
Date - 31/05/22 30/06/21 17/08/20 29/05/19 31/05/18 30/05/17 -
Price 0.0100 0.0150 0.0650 0.0850 0.0500 0.0650 0.0500 -
P/RPS 5.55 6.20 20.57 7.64 5.12 4.50 0.00 - YoY % -10.48% -69.86% 169.24% 49.22% 13.78% 0.00% - Horiz. % 123.33% 137.78% 457.11% 169.78% 113.78% 100.00% -
P/EPS -0.96 -0.72 152.84 -4.73 -4.98 -7.47 0.00 - YoY % -33.33% -100.47% 3,331.29% 5.02% 33.33% 0.00% - Horiz. % 12.85% 9.64% -2,046.05% 63.32% 66.67% 100.00% -
EY -104.31 -138.19 0.65 -21.14 -20.10 -13.38 0.00 - YoY % 24.52% -21,360.00% 103.07% -5.17% -50.22% 0.00% - Horiz. % 779.60% 1,032.81% -4.86% 158.00% 150.22% 100.00% -
DY 0.00 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. % - - - - - - -
P/NAPS 0.23 0.27 0.74 0.90 0.37 0.37 0.70 -16.92% YoY % -14.81% -63.51% -17.78% 143.24% 0.00% -47.14% - Horiz. % 32.86% 38.57% 105.71% 128.57% 52.86% 52.86% 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
AT - Q4 FY 2022 - 31.03.2022 - Final.pdf 
