[FOCUS] YoY Quarter Result on 2022-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 31/03/21 30/06/21 31/07/11 31/10/11 31/10/10 CAGR
Revenue 27,465 15,699 16,804 13,714 1,658 4,635 1,575 24.76% YoY % 74.95% -6.58% 22.53% 727.14% -64.23% 194.29% - Horiz. % 1,743.81% 996.76% 1,066.92% 870.73% 105.27% 294.29% 100.00%
PBT -12,095 -10,085 11,856 3,016 -2,838 -489 -144 40.90% YoY % -19.93% -185.06% 293.10% 206.27% -480.37% -239.58% - Horiz. % 8,399.31% 7,003.47% -8,233.33% -2,094.44% 1,970.83% 339.58% 100.00%
Tax -608 -685 -1,294 -935 0 0 -2 55.64% YoY % 11.24% 47.06% -38.40% 0.00% 0.00% 0.00% - Horiz. % 30,400.00% 34,250.00% 64,700.00% 46,750.00% -0.00% -0.00% 100.00%
NP -12,703 -10,770 10,562 2,081 -2,838 -489 -146 41.28% YoY % -17.95% -201.97% 407.54% 173.33% -480.37% -234.93% - Horiz. % 8,700.69% 7,376.71% -7,234.25% -1,425.34% 1,943.84% 334.93% 100.00%
NP to SH -12,864 -11,517 10,723 2,248 -2,838 -489 -146 41.42% YoY % -11.70% -207.40% 377.00% 179.21% -480.37% -234.93% - Horiz. % 8,810.96% 7,888.36% -7,344.52% -1,539.73% 1,943.84% 334.93% 100.00%
Tax Rate - % - % 10.91 % 31.00 % - % - % - % - YoY % 0.00% 0.00% -64.81% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 35.19% 100.00% - - -
Total Cost 40,168 26,469 6,242 11,633 4,496 5,124 1,721 27.60% YoY % 51.75% 324.05% -46.34% 158.74% -12.26% 197.73% - Horiz. % 2,333.99% 1,538.00% 362.70% 675.94% 261.24% 297.73% 100.00%
Net Worth 137,002 151,658 243,324 249,620 15,114 18,643 14,852 18.76% YoY % -9.66% -37.67% -2.52% 1,551.54% -18.93% 25.52% - Horiz. % 922.44% 1,021.12% 1,638.30% 1,680.70% 101.77% 125.52% 100.00%
Dividend 30/09/23 30/09/22 31/03/21 30/06/21 31/07/11 31/10/11 31/10/10 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 31/03/21 30/06/21 31/07/11 31/10/11 31/10/10 CAGR
Net Worth 137,002 151,658 243,324 249,620 15,114 18,643 14,852 18.76% YoY % -9.66% -37.67% -2.52% 1,551.54% -18.93% 25.52% - Horiz. % 922.44% 1,021.12% 1,638.30% 1,680.70% 101.77% 125.52% 100.00%
NOSH 6,372,205 6,372,205 6,207,245 6,351,658 162,171 203,750 132,727 34.93% YoY % 0.00% 2.66% -2.27% 3,816.63% -20.41% 53.51% - Horiz. % 4,800.98% 4,800.98% 4,676.69% 4,785.50% 122.18% 153.51% 100.00%
Ratio Analysis 30/09/23 30/09/22 31/03/21 30/06/21 31/07/11 31/10/11 31/10/10 CAGR
NP Margin -46.25 % -68.60 % 62.85 % 15.17 % -171.17 % -10.55 % -9.27 % 13.24% YoY % 32.58% -209.15% 314.30% 108.86% -1,522.46% -13.81% - Horiz. % 498.92% 740.02% -677.99% -163.65% 1,846.49% 113.81% 100.00%
ROE -9.39 % -7.59 % 4.41 % 0.90 % -18.78 % -2.62 % -0.98 % 19.11% YoY % -23.72% -272.11% 390.00% 104.79% -616.79% -167.35% - Horiz. % 958.16% 774.49% -450.00% -91.84% 1,916.33% 267.35% 100.00%
Per Share 30/09/23 30/09/22 31/03/21 30/06/21 31/07/11 31/10/11 31/10/10 CAGR
RPS 0.43 0.25 0.27 0.22 1.02 2.27 1.19 -7.57% YoY % 72.00% -7.41% 22.73% -78.43% -55.07% 90.76% - Horiz. % 36.13% 21.01% 22.69% 18.49% 85.71% 190.76% 100.00%
EPS -0.20 -0.18 0.17 0.04 -1.75 -0.24 -0.11 4.73% YoY % -11.11% -205.88% 325.00% 102.29% -629.17% -118.18% - Horiz. % 181.82% 163.64% -154.55% -36.36% 1,590.91% 218.18% 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 0.0215 0.0238 0.0392 0.0393 0.0932 0.0915 0.1119 -11.98% YoY % -9.66% -39.29% -0.25% -57.83% 1.86% -18.23% - Horiz. % 19.21% 21.27% 35.03% 35.12% 83.29% 81.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,372,205 30/09/23 30/09/22 31/03/21 30/06/21 31/07/11 31/10/11 31/10/10 CAGR
RPS 0.43 0.25 0.26 0.22 0.03 0.07 0.02 26.80% YoY % 72.00% -3.85% 18.18% 633.33% -57.14% 250.00% - Horiz. % 2,150.00% 1,250.00% 1,300.00% 1,100.00% 150.00% 350.00% 100.00%
EPS -0.20 -0.18 0.17 0.04 -0.04 -0.01 0.00 - YoY % -11.11% -205.88% 325.00% 200.00% -300.00% 0.00% - Horiz. % 2,000.00% 1,800.00% -1,700.00% -400.00% 400.00% 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 0.0215 0.0238 0.0382 0.0392 0.0024 0.0029 0.0023 18.88% YoY % -9.66% -37.70% -2.55% 1,533.33% -17.24% 26.09% - Horiz. % 934.78% 1,034.78% 1,660.87% 1,704.35% 104.35% 126.09% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 31/03/21 30/06/21 31/07/11 31/10/11 31/10/10 CAGR
Date 29/09/23 30/09/22 31/03/21 30/06/21 29/07/11 31/10/11 29/10/10 -
Price 0.0200 0.0150 0.5950 0.0400 0.0600 0.0900 0.1100 -
P/RPS 4.64 6.09 219.79 18.53 5.87 3.96 9.27 -5.21% YoY % -23.81% -97.23% 1,086.13% 215.67% 48.23% -57.28% - Horiz. % 50.05% 65.70% 2,370.98% 199.89% 63.32% 42.72% 100.00%
P/EPS -9.91 -8.30 344.43 113.02 -3.43 -37.50 -100.00 -16.38% YoY % -19.40% -102.41% 204.75% 3,395.04% 90.85% 62.50% - Horiz. % 9.91% 8.30% -344.43% -113.02% 3.43% 37.50% 100.00%
EY -10.09 -12.05 0.29 0.88 -29.17 -2.67 -1.00 19.59% YoY % 16.27% -4,255.17% -67.05% 103.02% -992.51% -167.00% - Horiz. % 1,009.00% 1,205.00% -29.00% -88.00% 2,917.00% 267.00% 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 0.93 0.63 15.18 1.02 0.64 0.98 0.98 -0.40% YoY % 47.62% -95.85% 1,388.24% 59.38% -34.69% 0.00% - Horiz. % 94.90% 64.29% 1,548.98% 104.08% 65.31% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 31/03/21 30/06/21 31/07/11 31/10/11 31/10/10 CAGR
Date 30/11/23 30/11/22 - 26/08/21 30/09/11 29/12/11 28/12/10 -
Price 0.0200 0.0200 0.0450 0.0500 0.0800 0.0900 0.1100 -
P/RPS 4.64 8.12 16.62 23.16 7.82 3.96 9.27 -5.21% YoY % -42.86% -51.14% -28.24% 196.16% 97.47% -57.28% - Horiz. % 50.05% 87.59% 179.29% 249.84% 84.36% 42.72% 100.00%
P/EPS -9.91 -11.07 26.05 141.27 -4.57 -37.50 -100.00 -16.38% YoY % 10.48% -142.50% -81.56% 3,191.25% 87.81% 62.50% - Horiz. % 9.91% 11.07% -26.05% -141.27% 4.57% 37.50% 100.00%
EY -10.09 -9.04 3.84 0.71 -21.88 -2.67 -1.00 19.59% YoY % -11.62% -335.42% 440.85% 103.24% -719.48% -167.00% - Horiz. % 1,009.00% 904.00% -384.00% -71.00% 2,188.00% 267.00% 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 0.93 0.84 1.15 1.27 0.86 0.98 0.98 -0.40% YoY % 10.71% -26.96% -9.45% 47.67% -12.24% 0.00% - Horiz. % 94.90% 85.71% 117.35% 129.59% 87.76% 100.00% 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