[XOX] YoY Quarter Result on 2022-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
Revenue 66,445 69,633 97,774 68,820 61,556 41,785 50,427 3.88% YoY % -4.58% -28.78% 42.07% 11.80% 47.32% -17.14% - Horiz. % 131.76% 138.09% 193.89% 136.47% 122.07% 82.86% 100.00%
PBT 28,422 -17,302 -8,421 -40,603 -20,816 762 -11,022 - YoY % 264.27% -105.46% 79.26% -95.06% -2,831.76% 106.91% - Horiz. % -257.87% 156.98% 76.40% 368.38% 188.86% -6.91% 100.00%
Tax -1,737 -2,486 -350 1,443 -89 -240 195 - YoY % 30.13% -610.29% -124.26% 1,721.35% 62.92% -223.08% - Horiz. % -890.77% -1,274.87% -179.49% 740.00% -45.64% -123.08% 100.00%
NP 26,685 -19,788 -8,771 -39,160 -20,905 522 -10,827 - YoY % 234.85% -125.61% 77.60% -87.32% -4,104.79% 104.82% - Horiz. % -246.47% 182.77% 81.01% 361.69% 193.08% -4.82% 100.00%
NP to SH 26,942 -19,364 -7,604 -37,346 -20,813 324 -10,652 - YoY % 239.13% -154.66% 79.64% -79.44% -6,523.77% 103.04% - Horiz. % -252.93% 181.79% 71.39% 350.60% 195.39% -3.04% 100.00%
Tax Rate 6.11 % - % - % - % - % 31.50 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 19.40% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 39,760 89,421 106,545 107,980 82,461 41,263 61,254 -5.78% YoY % -55.54% -16.07% -1.33% 30.95% 99.84% -32.64% - Horiz. % 64.91% 145.98% 173.94% 176.28% 134.62% 67.36% 100.00%
Net Worth 162,132 220,734 285,772 118,041 90,692 83,073 58,960 14.96% YoY % -26.55% -22.76% 142.10% 30.16% 9.17% 40.90% - Horiz. % 274.99% 374.38% 484.69% 200.20% 153.82% 140.90% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 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 30/09/19 30/06/17 30/06/16 CAGR
Net Worth 162,132 220,734 285,772 118,041 90,692 83,073 58,960 14.96% YoY % -26.55% -22.76% 142.10% 30.16% 9.17% 40.90% - Horiz. % 274.99% 374.38% 484.69% 200.20% 153.82% 140.90% 100.00%
NOSH 5,050,862 4,767,480 3,770,091 1,385,458 1,066,972 647,999 416,093 41.07% YoY % 5.94% 26.46% 172.12% 29.85% 64.66% 55.73% - Horiz. % 1,213.88% 1,145.77% 906.07% 332.97% 256.43% 155.73% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
NP Margin 40.16 % -28.42 % -8.97 % -56.90 % -33.96 % 1.25 % -21.47 % - YoY % 241.31% -216.83% 84.24% -67.55% -2,816.80% 105.82% - Horiz. % -187.05% 132.37% 41.78% 265.02% 158.17% -5.82% 100.00%
ROE 16.62 % -8.77 % -2.66 % -31.64 % -22.95 % 0.39 % -18.07 % - YoY % 289.51% -229.70% 91.59% -37.86% -5,984.62% 102.16% - Horiz. % -91.98% 48.53% 14.72% 175.10% 127.01% -2.16% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
RPS 1.32 1.46 2.59 4.97 5.77 6.45 12.12 -26.33% YoY % -9.59% -43.63% -47.89% -13.86% -10.54% -46.78% - Horiz. % 10.89% 12.05% 21.37% 41.01% 47.61% 53.22% 100.00%
EPS 0.53 -0.41 -0.20 -2.70 -1.95 0.05 -2.56 - YoY % 229.27% -105.00% 92.59% -38.46% -4,000.00% 101.95% - Horiz. % -20.70% 16.02% 7.81% 105.47% 76.17% -1.95% 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 0.0321 0.0463 0.0758 0.0852 0.0850 0.1282 0.1417 -18.51% YoY % -30.67% -38.92% -11.03% 0.24% -33.70% -9.53% - Horiz. % 22.65% 32.67% 53.49% 60.13% 59.99% 90.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,190,892 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
RPS 1.28 1.34 1.88 1.33 1.19 0.80 0.97 3.90% YoY % -4.48% -28.72% 41.35% 11.76% 48.75% -17.53% - Horiz. % 131.96% 138.14% 193.81% 137.11% 122.68% 82.47% 100.00%
EPS 0.52 -0.37 -0.15 -0.72 -0.40 0.01 -0.21 - YoY % 240.54% -146.67% 79.17% -80.00% -4,100.00% 104.76% - Horiz. % -247.62% 176.19% 71.43% 342.86% 190.48% -4.76% 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 0.0312 0.0425 0.0551 0.0227 0.0175 0.0160 0.0114 14.89% YoY % -26.59% -22.87% 142.73% 29.71% 9.37% 40.35% - Horiz. % 273.68% 372.81% 483.33% 199.12% 153.51% 140.35% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 -
Price 0.0150 0.0200 0.0350 0.1300 0.0500 0.1050 0.1400 -
P/RPS 1.14 1.37 1.35 2.62 0.87 1.63 1.16 -0.24% YoY % -16.79% 1.48% -48.47% 201.15% -46.63% 40.52% - Horiz. % 98.28% 118.10% 116.38% 225.86% 75.00% 140.52% 100.00%
P/EPS 2.81 -4.92 -17.35 -4.82 -2.56 210.00 -5.47 - YoY % 157.11% 71.64% -259.96% -88.28% -101.22% 3,939.12% - Horiz. % -51.37% 89.95% 317.18% 88.12% 46.80% -3,839.12% 100.00%
EY 35.56 -20.31 -5.76 -20.74 -39.01 0.48 -18.29 - YoY % 275.09% -252.60% 72.23% 46.83% -8,227.08% 102.62% - Horiz. % -194.42% 111.04% 31.49% 113.40% 213.29% -2.62% 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 0.47 0.43 0.46 1.53 0.59 0.82 0.99 -9.76% YoY % 9.30% -6.52% -69.93% 159.32% -28.05% -17.17% - Horiz. % 47.47% 43.43% 46.46% 154.55% 59.60% 82.83% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/17 30/06/16 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 27/11/17 30/08/16 -
Price 0.0100 0.0200 0.0300 0.1050 0.0400 0.1050 0.1450 -
P/RPS 0.76 1.37 1.16 2.11 0.69 1.63 1.20 -6.10% YoY % -44.53% 18.10% -45.02% 205.80% -57.67% 35.83% - Horiz. % 63.33% 114.17% 96.67% 175.83% 57.50% 135.83% 100.00%
P/EPS 1.87 -4.92 -14.87 -3.90 -2.05 210.00 -5.66 - YoY % 138.01% 66.91% -281.28% -90.24% -100.98% 3,810.25% - Horiz. % -33.04% 86.93% 262.72% 68.90% 36.22% -3,710.25% 100.00%
EY 53.34 -20.31 -6.72 -25.67 -48.77 0.48 -17.66 - YoY % 362.63% -202.23% 73.82% 47.37% -10,260.42% 102.72% - Horiz. % -302.04% 115.01% 38.05% 145.36% 276.16% -2.72% 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 0.31 0.43 0.40 1.23 0.47 0.82 1.02 -15.14% YoY % -27.91% 7.50% -67.48% 161.70% -42.68% -19.61% - Horiz. % 30.39% 42.16% 39.22% 120.59% 46.08% 80.39% 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
XOX - Q4 2022.pdf 
