[EAH] YoY Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Revenue 10,860 14,962 13,455 14,058 7,660 13,011 4,577 15.48% YoY % -27.42% 11.20% -4.29% 83.52% -41.13% 184.27% - Horiz. % 237.27% 326.90% 293.97% 307.14% 167.36% 284.27% 100.00%
PBT -13,051 1,146 582 451 -256 -760 329 - YoY % -1,238.83% 96.91% 29.05% 276.17% 66.32% -331.00% - Horiz. % -3,966.87% 348.33% 176.90% 137.08% -77.81% -231.00% 100.00%
Tax -296 -451 -320 -258 -284 -208 -144 12.75% YoY % 34.37% -40.94% -24.03% 9.15% -36.54% -44.44% - Horiz. % 205.56% 313.19% 222.22% 179.17% 197.22% 144.44% 100.00%
NP -13,347 695 262 193 -540 -968 185 - YoY % -2,020.43% 165.27% 35.75% 135.74% 44.21% -623.24% - Horiz. % -7,214.59% 375.68% 141.62% 104.32% -291.89% -523.24% 100.00%
NP to SH -13,299 598 347 139 -571 -1,018 208 - YoY % -2,323.91% 72.33% 149.64% 124.34% 43.91% -589.42% - Horiz. % -6,393.75% 287.50% 166.83% 66.83% -274.52% -489.42% 100.00%
Tax Rate - % 39.35 % 54.98 % 57.21 % - % - % 43.77 % - YoY % 0.00% -28.43% -3.90% 0.00% 0.00% 0.00% - Horiz. % 0.00% 89.90% 125.61% 130.71% 0.00% 0.00% 100.00%
Total Cost 24,207 14,267 13,193 13,865 8,200 13,979 4,392 32.89% YoY % 69.67% 8.14% -4.85% 69.09% -41.34% 218.28% - Horiz. % 551.16% 324.84% 300.39% 315.69% 186.70% 318.28% 100.00%
Net Worth 64,517 129,033 128,723 101,447 152,170 202,893 134,174 -11.48% YoY % -50.00% 0.24% 26.89% -33.33% -25.00% 51.22% - Horiz. % 48.08% 96.17% 95.94% 75.61% 113.41% 151.22% 100.00%
Dividend 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 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 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Net Worth 64,517 129,033 128,723 101,447 152,170 202,893 134,174 -11.48% YoY % -50.00% 0.24% 26.89% -33.33% -25.00% 51.22% - Horiz. % 48.08% 96.17% 95.94% 75.61% 113.41% 151.22% 100.00%
NOSH 6,451,763 6,451,690 6,436,172 5,072,360 5,072,360 5,072,348 1,490,828 27.64% YoY % 0.00% 0.24% 26.89% 0.00% 0.00% 240.24% - Horiz. % 432.76% 432.76% 431.72% 340.24% 340.24% 340.24% 100.00%
Ratio Analysis 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
NP Margin -122.90 % 4.65 % 1.95 % 1.37 % -7.05 % -7.44 % 4.04 % - YoY % -2,743.01% 138.46% 42.34% 119.43% 5.24% -284.16% - Horiz. % -3,042.08% 115.10% 48.27% 33.91% -174.50% -184.16% 100.00%
ROE -20.61 % 0.46 % 0.27 % 0.14 % -0.38 % -0.50 % 0.16 % - YoY % -4,580.43% 70.37% 92.86% 136.84% 24.00% -412.50% - Horiz. % -12,881.25% 287.50% 168.75% 87.50% -237.50% -312.50% 100.00%
Per Share 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
RPS 0.17 0.23 0.21 0.28 0.15 0.26 0.31 -9.52% YoY % -26.09% 9.52% -25.00% 86.67% -42.31% -16.13% - Horiz. % 54.84% 74.19% 67.74% 90.32% 48.39% 83.87% 100.00%
EPS -0.21 0.01 0.01 0.00 -0.01 -0.02 0.01 - YoY % -2,200.00% 0.00% 0.00% 0.00% 50.00% -300.00% - Horiz. % -2,100.00% 100.00% 100.00% 0.00% -100.00% -200.00% 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 0.0100 0.0200 0.0200 0.0200 0.0300 0.0400 0.0900 -30.65% YoY % -50.00% 0.00% 0.00% -33.33% -25.00% -55.56% - Horiz. % 11.11% 22.22% 22.22% 22.22% 33.33% 44.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,451,763 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
RPS 0.17 0.23 0.21 0.22 0.12 0.20 0.07 15.93% YoY % -26.09% 9.52% -4.55% 83.33% -40.00% 185.71% - Horiz. % 242.86% 328.57% 300.00% 314.29% 171.43% 285.71% 100.00%
EPS -0.21 0.01 0.01 0.00 -0.01 -0.02 0.00 - YoY % -2,200.00% 0.00% 0.00% 0.00% 50.00% 0.00% - Horiz. % 1,050.00% -50.00% -50.00% -0.00% 50.00% 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 0.0100 0.0200 0.0200 0.0157 0.0236 0.0314 0.0208 -11.49% YoY % -50.00% 0.00% 27.39% -33.47% -24.84% 50.96% - Horiz. % 48.08% 96.15% 96.15% 75.48% 113.46% 150.96% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 31/03/22 31/03/21 31/03/20 28/09/18 29/09/17 -
Price 0.0050 0.0100 0.0150 0.0300 0.0050 0.0250 0.0450 -
P/RPS 2.97 4.31 7.18 10.82 3.31 9.75 14.66 -23.35% YoY % -31.09% -39.97% -33.64% 226.89% -66.05% -33.49% - Horiz. % 20.26% 29.40% 48.98% 73.81% 22.58% 66.51% 100.00%
P/EPS -2.43 107.89 278.22 1,094.75 -44.42 -124.57 322.53 - YoY % -102.25% -61.22% -74.59% 2,564.54% 64.34% -138.62% - Horiz. % -0.75% 33.45% 86.26% 339.43% -13.77% -38.62% 100.00%
EY -41.23 0.93 0.36 0.09 -2.25 -0.80 0.31 - YoY % -4,533.33% 158.33% 300.00% 104.00% -181.25% -358.06% - Horiz. % -13,300.00% 300.00% 116.13% 29.03% -725.81% -258.06% 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 0.50 0.50 0.75 1.50 0.17 0.63 0.50 - YoY % 0.00% -33.33% -50.00% 782.35% -73.02% 26.00% - Horiz. % 100.00% 100.00% 150.00% 300.00% 34.00% 126.00% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 CAGR
Date - 30/11/22 31/05/22 - 30/06/20 30/11/18 30/11/17 -
Price 0.0100 0.0150 0.0150 0.0250 0.0150 0.0200 0.0400 -
P/RPS 5.94 6.47 7.18 9.02 9.93 7.80 13.03 -12.27% YoY % -8.19% -9.89% -20.40% -9.16% 27.31% -40.14% - Horiz. % 45.59% 49.65% 55.10% 69.22% 76.21% 59.86% 100.00%
P/EPS -4.85 161.83 278.22 912.30 -133.25 -99.65 286.70 - YoY % -103.00% -41.83% -69.50% 784.65% -33.72% -134.76% - Horiz. % -1.69% 56.45% 97.04% 318.21% -46.48% -34.76% 100.00%
EY -20.61 0.62 0.36 0.11 -0.75 -1.00 0.35 - YoY % -3,424.19% 72.22% 227.27% 114.67% 25.00% -385.71% - Horiz. % -5,888.57% 177.14% 102.86% 31.43% -214.29% -285.71% 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 1.00 0.75 0.75 1.25 0.50 0.50 0.44 14.66% YoY % 33.33% 0.00% -40.00% 150.00% 0.00% 13.64% - Horiz. % 227.27% 170.45% 170.45% 284.09% 113.64% 113.64% 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
EAH Q4 Report.pdf 
