[ZENTECH] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 31/10/18 30/04/19 31/10/17 CAGR
Revenue 9,385 8,765 6,480 0 1,422 1,161 863 49.67% YoY % 7.07% 35.26% 0.00% 0.00% 22.48% 34.53% - Horiz. % 1,087.49% 1,015.64% 750.87% 0.00% 164.77% 134.53% 100.00%
PBT -724 -1,365 1,019 0 -946 -1,077 -740 -0.37% YoY % 46.96% -233.95% 0.00% 0.00% 12.16% -45.54% - Horiz. % 97.84% 184.46% -137.70% -0.00% 127.84% 145.54% 100.00%
Tax -75 -77 -27 0 0 0 0 - YoY % 2.60% -185.19% 0.00% 0.00% 0.00% 0.00% - Horiz. % 277.78% 285.19% 100.00% - - - -
NP -799 -1,442 992 0 -946 -1,077 -740 1.30% YoY % 44.59% -245.36% 0.00% 0.00% 12.16% -45.54% - Horiz. % 107.97% 194.86% -134.05% -0.00% 127.84% 145.54% 100.00%
NP to SH -766 -1,625 -20 0 -941 -752 -740 0.59% YoY % 52.86% -8,025.00% 0.00% 0.00% -25.13% -1.62% - Horiz. % 103.51% 219.59% 2.70% -0.00% 127.16% 101.62% 100.00%
Tax Rate - % - % 2.65 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 10,184 10,207 5,488 0 2,368 2,238 1,603 36.68% YoY % -0.23% 85.99% 0.00% 0.00% 5.81% 39.61% - Horiz. % 635.31% 636.74% 342.36% 0.00% 147.72% 139.61% 100.00%
Net Worth 236,569 87,472 38,494 - 21,975 21,630 4,305 96.79% YoY % 170.45% 127.23% 0.00% 0.00% 1.59% 402.34% - Horiz. % 5,494.15% 2,031.48% 894.01% 0.00% 510.36% 502.34% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 31/10/18 30/04/19 31/10/17 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 30/09/23 30/09/22 30/09/21 30/09/20 31/10/18 30/04/19 31/10/17 CAGR
Net Worth 236,569 87,472 38,494 - 21,975 21,630 4,305 96.79% YoY % 170.45% 127.23% 0.00% 0.00% 1.59% 402.34% - Horiz. % 5,494.15% 2,031.48% 894.01% 0.00% 510.36% 502.34% 100.00%
NOSH 2,628,546 808,432 513,264 298,255 259,140 263,140 44,027 99.58% YoY % 225.14% 57.51% 72.09% 15.09% -1.52% 497.68% - Horiz. % 5,970.30% 1,836.22% 1,165.79% 677.44% 588.60% 597.68% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 31/10/18 30/04/19 31/10/17 CAGR
NP Margin -8.51 % -16.45 % 15.31 % - % -66.53 % -92.76 % -85.75 % -32.32% YoY % 48.27% -207.45% 0.00% 0.00% 28.28% -8.17% - Horiz. % 9.92% 19.18% -17.85% 0.00% 77.59% 108.17% 100.00%
ROE -0.32 % -1.86 % -0.05 % - % -4.28 % -3.48 % -17.19 % -48.99% YoY % 82.80% -3,620.00% 0.00% 0.00% -22.99% 79.76% - Horiz. % 1.86% 10.82% 0.29% 0.00% 24.90% 20.24% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 31/10/18 30/04/19 31/10/17 CAGR
RPS 0.36 1.08 1.26 - 0.55 0.44 1.96 -24.90% YoY % -66.67% -14.29% 0.00% 0.00% 25.00% -77.55% - Horiz. % 18.37% 55.10% 64.29% 0.00% 28.06% 22.45% 100.00%
EPS -0.03 -0.20 0.00 0.00 -0.36 -0.29 -0.02 7.09% YoY % 85.00% 0.00% 0.00% 0.00% -24.14% -1,350.00% - Horiz. % 150.00% 1,000.00% -0.00% -0.00% 1,800.00% 1,450.00% 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 0.0900 0.1082 0.0750 - 0.0848 0.0822 0.0978 -1.39% YoY % -16.82% 44.27% 0.00% 0.00% 3.16% -15.95% - Horiz. % 92.02% 110.63% 76.69% 0.00% 86.71% 84.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,110,451 30/09/23 30/09/22 30/09/21 30/09/20 31/10/18 30/04/19 31/10/17 CAGR
RPS 0.30 0.28 0.21 - 0.05 0.04 0.03 47.56% YoY % 7.14% 33.33% 0.00% 0.00% 25.00% 33.33% - Horiz. % 1,000.00% 933.33% 700.00% 0.00% 166.67% 133.33% 100.00%
EPS -0.02 -0.05 0.00 0.00 -0.03 -0.02 -0.02 - YoY % 60.00% 0.00% 0.00% 0.00% -50.00% 0.00% - Horiz. % 100.00% 250.00% -0.00% -0.00% 150.00% 100.00% 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 0.0761 0.0281 0.0124 - 0.0071 0.0070 0.0014 96.44% YoY % 170.82% 126.61% 0.00% 0.00% 1.43% 400.00% - Horiz. % 5,435.71% 2,007.14% 885.71% 0.00% 507.14% 500.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 31/10/18 30/04/19 31/10/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 31/10/18 30/04/19 31/10/17 -
Price 0.0150 0.0250 0.1050 0.2850 0.0700 0.0600 0.0750 -
P/RPS 4.20 2.31 8.32 0.00 12.76 13.60 3.83 1.57% YoY % 81.82% -72.24% 0.00% 0.00% -6.18% 255.09% - Horiz. % 109.66% 60.31% 217.23% 0.00% 333.16% 355.09% 100.00%
P/EPS -51.47 -12.44 -2,694.64 0.00 -19.28 -21.00 -4.46 51.18% YoY % -313.75% 99.54% 0.00% 0.00% 8.19% -370.85% - Horiz. % 1,154.04% 278.92% 60,417.93% -0.00% 432.29% 470.85% 100.00%
EY -1.94 -8.04 -0.04 0.00 -5.19 -4.76 -22.41 -33.86% YoY % 75.87% -20,000.00% 0.00% 0.00% -9.03% 78.76% - Horiz. % 8.66% 35.88% 0.18% -0.00% 23.16% 21.24% 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 0.17 0.23 1.40 0.00 0.83 0.73 0.77 -22.53% YoY % -26.09% -83.57% 0.00% 0.00% 13.70% -5.19% - Horiz. % 22.08% 29.87% 181.82% 0.00% 107.79% 94.81% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 31/10/18 30/04/19 31/10/17 CAGR
Date 30/11/23 30/11/22 30/11/21 - 31/12/18 27/06/19 29/12/17 -
Price 0.0200 0.0400 0.0850 0.0000 0.0850 0.0600 0.1300 -
P/RPS 5.60 3.69 6.73 0.00 15.49 13.60 6.63 -2.81% YoY % 51.76% -45.17% 0.00% 0.00% 13.90% 105.13% - Horiz. % 84.46% 55.66% 101.51% 0.00% 233.63% 205.13% 100.00%
P/EPS -68.63 -19.90 -2,181.37 0.00 -23.41 -21.00 -7.73 44.63% YoY % -244.87% 99.09% 0.00% 0.00% -11.48% -171.67% - Horiz. % 887.84% 257.44% 28,219.54% -0.00% 302.85% 271.67% 100.00%
EY -1.46 -5.03 -0.05 0.00 -4.27 -4.76 -12.93 -30.83% YoY % 70.97% -9,960.00% 0.00% 0.00% 10.29% 63.19% - Horiz. % 11.29% 38.90% 0.39% -0.00% 33.02% 36.81% 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 0.22 0.37 1.13 0.00 1.00 0.73 1.33 -26.22% YoY % -40.54% -67.26% 0.00% 0.00% 36.99% -45.11% - Horiz. % 16.54% 27.82% 84.96% 0.00% 75.19% 54.89% 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
Zen Tech - Quarterly Report Q1 2023.pdf 
