[RL] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 - - CAGR
Revenue 67,688 41,427 11,883 22,857 0 - - - YoY % 63.39% 248.62% -48.01% 0.00% - - - Horiz. % 296.14% 181.24% 51.99% 100.00% - - -
PBT 3,794 2,560 313 4,047 0 - - - YoY % 48.20% 717.89% -92.27% 0.00% - - - Horiz. % 93.75% 63.26% 7.73% 100.00% - - -
Tax -1,272 -894 -274 -1,161 0 - - - YoY % -42.28% -226.28% 76.40% 0.00% - - - Horiz. % 109.56% 77.00% 23.60% 100.00% - - -
NP 2,522 1,666 39 2,886 0 - - - YoY % 51.38% 4,171.79% -98.65% 0.00% - - - Horiz. % 87.39% 57.73% 1.35% 100.00% - - -
NP to SH 1,217 428 98 2,721 0 - - - YoY % 184.35% 336.73% -96.40% 0.00% - - - Horiz. % 44.73% 15.73% 3.60% 100.00% - - -
Tax Rate 33.53 % 34.92 % 87.54 % 28.69 % - % - % - % - YoY % -3.98% -60.11% 205.12% 0.00% - - - Horiz. % 116.87% 121.71% 305.12% 100.00% - - -
Total Cost 65,166 39,761 11,844 19,971 0 - - - YoY % 63.89% 235.71% -40.69% 0.00% - - - Horiz. % 326.30% 199.09% 59.31% 100.00% - - -
Net Worth 94,999 75,344 62,699 34,180 - - - - YoY % 26.09% 20.17% 83.44% 0.00% - - - Horiz. % 277.93% 220.43% 183.44% 100.00% - - -
Dividend 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 - - CAGR
Net Worth 94,999 75,344 62,699 34,180 - - - - YoY % 26.09% 20.17% 83.44% 0.00% - - - Horiz. % 277.93% 220.43% 183.44% 100.00% - - -
NOSH 296,875 289,788 285,000 227,873 - - - - YoY % 2.45% 1.68% 25.07% 0.00% - - - Horiz. % 130.28% 127.17% 125.07% 100.00% - - -
Ratio Analysis 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 - - CAGR
NP Margin 3.73 % 4.02 % 0.33 % 12.63 % - % - % - % - YoY % -7.21% 1,118.18% -97.39% 0.00% - - - Horiz. % 29.53% 31.83% 2.61% 100.00% - - -
ROE 1.28 % 0.57 % 0.16 % 7.96 % - % - % - % - YoY % 124.56% 256.25% -97.99% 0.00% - - - Horiz. % 16.08% 7.16% 2.01% 100.00% - - -
Per Share 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 - - CAGR
RPS 22.80 14.30 4.17 10.03 - - - - YoY % 59.44% 242.93% -58.42% 0.00% - - - Horiz. % 227.32% 142.57% 41.58% 100.00% - - -
EPS 0.41 0.15 0.03 1.19 0.00 - - - YoY % 173.33% 400.00% -97.48% 0.00% - - - Horiz. % 34.45% 12.61% 2.52% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.3200 0.2600 0.2200 0.1500 - - - - YoY % 23.08% 18.18% 46.67% 0.00% - - - Horiz. % 213.33% 173.33% 146.67% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 316,823 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 - - CAGR
RPS 21.36 13.08 3.75 7.21 - - - - YoY % 63.30% 248.80% -47.99% 0.00% - - - Horiz. % 296.26% 181.41% 52.01% 100.00% - - -
EPS 0.38 0.14 0.03 0.86 0.00 - - - YoY % 171.43% 366.67% -96.51% 0.00% - - - Horiz. % 44.19% 16.28% 3.49% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.2999 0.2378 0.1979 0.1079 - - - - YoY % 26.11% 20.16% 83.41% 0.00% - - - Horiz. % 277.94% 220.39% 183.41% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 - - CAGR
Date 29/09/23 30/09/22 31/03/21 - - - - -
Price 0.3200 0.3650 0.6800 0.0000 0.0000 - - -
P/RPS 1.40 2.55 16.31 0.00 0.00 - - - YoY % -45.10% -84.37% 0.00% 0.00% - - - Horiz. % 8.58% 15.63% 100.00% - - - -
P/EPS 78.06 247.13 1,977.55 0.00 0.00 - - - YoY % -68.41% -87.50% 0.00% 0.00% - - - Horiz. % 3.95% 12.50% 100.00% - - - -
EY 1.28 0.40 0.05 0.00 0.00 - - - YoY % 220.00% 700.00% 0.00% 0.00% - - - Horiz. % 2,560.00% 800.00% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.00 1.40 3.09 0.00 0.00 - - - YoY % -28.57% -54.69% 0.00% 0.00% - - - Horiz. % 32.36% 45.31% 100.00% - - - -
Price Multiplier on Announcement Date 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 - - CAGR
Date 16/11/23 - - - - - - -
Price 0.3200 0.3850 0.5150 0.0000 0.0000 - - -
P/RPS 1.40 2.69 12.35 0.00 0.00 - - - YoY % -47.96% -78.22% 0.00% 0.00% - - - Horiz. % 11.34% 21.78% 100.00% - - - -
P/EPS 78.06 260.67 1,497.70 0.00 0.00 - - - YoY % -70.05% -82.60% 0.00% 0.00% - - - Horiz. % 5.21% 17.40% 100.00% - - - -
EY 1.28 0.38 0.07 0.00 0.00 - - - YoY % 236.84% 442.86% 0.00% 0.00% - - - Horiz. % 1,828.57% 542.86% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.00 1.48 2.34 0.00 0.00 - - - YoY % -32.43% -36.75% 0.00% 0.00% - - - Horiz. % 42.74% 63.25% 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
RL 3Q FY2022.pdf 
