[SOLUTN] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
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 28,793 7,222 5,478 3,452 3,616 2,516 7,737 24.47% YoY % 298.68% 31.84% 58.69% -4.54% 43.72% -67.48% - Horiz. % 372.15% 93.34% 70.80% 44.62% 46.74% 32.52% 100.00%
PBT 492 -1,800 -1,529 -369 -549 -1,250 2,327 -22.81% YoY % 127.33% -17.72% -314.36% 32.79% 56.08% -153.72% - Horiz. % 21.14% -77.35% -65.71% -15.86% -23.59% -53.72% 100.00%
Tax -679 -172 0 0 0 0 0 - YoY % -294.77% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 394.77% 100.00% - - - - -
NP -187 -1,972 -1,529 -369 -549 -1,250 2,327 - YoY % 90.52% -28.97% -314.36% 32.79% 56.08% -153.72% - Horiz. % -8.04% -84.74% -65.71% -15.86% -23.59% -53.72% 100.00%
NP to SH -838 -1,985 -1,656 -396 -547 -1,098 1,497 - YoY % 57.78% -19.87% -318.18% 27.61% 50.18% -173.35% - Horiz. % -55.98% -132.60% -110.62% -26.45% -36.54% -73.35% 100.00%
Tax Rate 138.01 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 28,980 9,194 7,007 3,821 4,165 3,766 5,410 32.26% YoY % 215.21% 31.21% 83.38% -8.26% 10.59% -30.39% - Horiz. % 535.67% 169.94% 129.52% 70.63% 76.99% 69.61% 100.00%
Net Worth 69,814 107,661 74,585 37,172 38,000 42,903 39,013 10.18% YoY % -35.15% 44.35% 100.64% -2.18% -11.43% 9.97% - Horiz. % 178.95% 275.96% 191.18% 95.28% 97.40% 109.97% 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 69,814 107,661 74,585 37,172 38,000 42,903 39,013 10.18% YoY % -35.15% 44.35% 100.64% -2.18% -11.43% 9.97% - Horiz. % 178.95% 275.96% 191.18% 95.28% 97.40% 109.97% 100.00%
NOSH 437,710 436,053 368,506 306,454 306,454 306,454 305,510 6.17% YoY % 0.38% 18.33% 20.25% 0.00% 0.00% 0.31% - Horiz. % 143.27% 142.73% 120.62% 100.31% 100.31% 100.31% 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 -0.65 % -27.31 % -27.91 % -10.69 % -15.18 % -49.68 % 30.08 % - YoY % 97.62% 2.15% -161.09% 29.58% 69.44% -265.16% - Horiz. % -2.16% -90.79% -92.79% -35.54% -50.47% -165.16% 100.00%
ROE -1.20 % -1.84 % -2.22 % -1.07 % -1.44 % -2.56 % 3.84 % - YoY % 34.78% 17.12% -107.48% 25.69% 43.75% -166.67% - Horiz. % -31.25% -47.92% -57.81% -27.86% -37.50% -66.67% 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 6.58 1.66 1.49 1.13 1.18 0.82 2.53 17.26% YoY % 296.39% 11.41% 31.86% -4.24% 43.90% -67.59% - Horiz. % 260.08% 65.61% 58.89% 44.66% 46.64% 32.41% 100.00%
EPS -0.19 -0.46 -0.45 -0.13 -0.18 -0.36 0.49 - YoY % 58.70% -2.22% -246.15% 27.78% 50.00% -173.47% - Horiz. % -38.78% -93.88% -91.84% -26.53% -36.73% -73.47% 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 0.1595 0.2469 0.2024 0.1213 0.1240 0.1400 0.1277 3.77% YoY % -35.40% 21.99% 66.86% -2.18% -11.43% 9.63% - Horiz. % 124.90% 193.34% 158.50% 94.99% 97.10% 109.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 485,977 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5.92 1.49 1.13 0.71 0.74 0.52 1.59 24.48% YoY % 297.32% 31.86% 59.15% -4.05% 42.31% -67.30% - Horiz. % 372.33% 93.71% 71.07% 44.65% 46.54% 32.70% 100.00%
EPS -0.17 -0.41 -0.34 -0.08 -0.11 -0.23 0.31 - YoY % 58.54% -20.59% -325.00% 27.27% 52.17% -174.19% - Horiz. % -54.84% -132.26% -109.68% -25.81% -35.48% -74.19% 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 0.1437 0.2215 0.1535 0.0765 0.0782 0.0883 0.0803 10.18% YoY % -35.12% 44.30% 100.65% -2.17% -11.44% 9.96% - Horiz. % 178.95% 275.84% 191.16% 95.27% 97.38% 109.96% 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 0.2050 0.4350 1.2800 0.0550 0.0850 0.1650 0.3200 -
P/RPS 3.12 26.26 86.11 4.88 7.20 20.10 12.64 -20.79% YoY % -88.12% -69.50% 1,664.55% -32.22% -64.18% 59.02% - Horiz. % 24.68% 207.75% 681.25% 38.61% 56.96% 159.02% 100.00%
P/EPS -107.08 -95.56 -284.84 -42.56 -47.62 -46.05 65.31 - YoY % -12.06% 66.45% -569.27% 10.63% -3.41% -170.51% - Horiz. % -163.96% -146.32% -436.14% -65.17% -72.91% -70.51% 100.00%
EY -0.93 -1.05 -0.35 -2.35 -2.10 -2.17 1.53 - YoY % 11.43% -200.00% 85.11% -11.90% 3.23% -241.83% - Horiz. % -60.78% -68.63% -22.88% -153.59% -137.25% -141.83% 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 1.29 1.76 6.32 0.45 0.69 1.18 2.51 -10.50% YoY % -26.70% -72.15% 1,304.44% -34.78% -41.53% -52.99% - Horiz. % 51.39% 70.12% 251.79% 17.93% 27.49% 47.01% 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 - 29/06/20 28/05/19 31/05/18 15/06/17 -
Price 0.2150 0.2800 1.1500 0.1000 0.0850 0.1650 0.3100 -
P/RPS 3.27 16.91 77.36 8.88 7.20 20.10 12.24 -19.74% YoY % -80.66% -78.14% 771.17% 23.33% -64.18% 64.22% - Horiz. % 26.72% 138.15% 632.03% 72.55% 58.82% 164.22% 100.00%
P/EPS -112.30 -61.51 -255.91 -77.39 -47.62 -46.05 63.27 - YoY % -82.57% 75.96% -230.68% -62.52% -3.41% -172.78% - Horiz. % -177.49% -97.22% -404.47% -122.32% -75.26% -72.78% 100.00%
EY -0.89 -1.63 -0.39 -1.29 -2.10 -2.17 1.58 - YoY % 45.40% -317.95% 69.77% 38.57% 3.23% -237.34% - Horiz. % -56.33% -103.16% -24.68% -81.65% -132.91% -137.34% 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 1.35 1.13 5.68 0.82 0.69 1.18 2.43 -9.33% YoY % 19.47% -80.11% 592.68% 18.84% -41.53% -51.44% - Horiz. % 55.56% 46.50% 233.74% 33.74% 28.40% 48.56% 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