[TURIYA] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 6,721 7,149 5,216 4,757 4,424 4,639 5,078 4.78% YoY % -5.99% 37.06% 9.65% 7.53% -4.63% -8.65% - Horiz. % 132.36% 140.78% 102.72% 93.68% 87.12% 91.35% 100.00%
PBT 2,275 512 1,817 -20 -881 -3,010 -1,458 - YoY % 344.34% -71.82% 9,185.00% 97.73% 70.73% -106.45% - Horiz. % -156.04% -35.12% -124.62% 1.37% 60.43% 206.45% 100.00%
Tax -505 -103 -2,122 209 -103 -75 -184 18.32% YoY % -390.29% 95.15% -1,115.31% 302.91% -37.33% 59.24% - Horiz. % 274.46% 55.98% 1,153.26% -113.59% 55.98% 40.76% 100.00%
NP 1,770 409 -305 189 -984 -3,085 -1,642 - YoY % 332.76% 234.10% -261.38% 119.21% 68.10% -87.88% - Horiz. % -107.80% -24.91% 18.57% -11.51% 59.93% 187.88% 100.00%
NP to SH 1,758 410 -304 188 -988 3,060 -1,601 - YoY % 328.78% 234.87% -261.70% 119.03% -132.29% 291.13% - Horiz. % -109.81% -25.61% 18.99% -11.74% 61.71% -191.13% 100.00%
Tax Rate 22.20 % 20.12 % 116.79 % - % - % - % - % - YoY % 10.34% -82.77% 0.00% 0.00% 0.00% 0.00% - Horiz. % 19.01% 17.23% 100.00% - - - -
Total Cost 4,951 6,740 5,521 4,568 5,408 7,724 6,720 -4.96% YoY % -26.54% 22.08% 20.86% -15.53% -29.98% 14.94% - Horiz. % 73.68% 100.30% 82.16% 67.98% 80.48% 114.94% 100.00%
Net Worth 128,087 123,513 121,225 121,225 121,225 123,513 125,800 0.30% YoY % 3.70% 1.89% 0.00% 0.00% -1.85% -1.82% - Horiz. % 101.82% 98.18% 96.36% 96.36% 96.36% 98.18% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 128,087 123,513 121,225 121,225 121,225 123,513 125,800 0.30% YoY % 3.70% 1.89% 0.00% 0.00% -1.85% -1.82% - Horiz. % 101.82% 98.18% 96.36% 96.36% 96.36% 98.18% 100.00%
NOSH 228,728 228,728 228,728 228,728 228,728 228,728 228,728 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 26.34 % 5.72 % -5.85 % 3.97 % -22.24 % -66.50 % -32.34 % - YoY % 360.49% 197.78% -247.36% 117.85% 66.56% -105.63% - Horiz. % -81.45% -17.69% 18.09% -12.28% 68.77% 205.63% 100.00%
ROE 1.37 % 0.33 % -0.25 % 0.16 % -0.82 % 2.48 % -1.27 % - YoY % 315.15% 232.00% -256.25% 119.51% -133.06% 295.28% - Horiz. % -107.87% -25.98% 19.69% -12.60% 64.57% -195.28% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.94 3.13 2.28 2.08 1.93 2.03 2.22 4.79% YoY % -6.07% 37.28% 9.62% 7.77% -4.93% -8.56% - Horiz. % 132.43% 140.99% 102.70% 93.69% 86.94% 91.44% 100.00%
EPS 0.77 0.18 -0.13 0.08 -0.43 -1.34 -0.70 - YoY % 327.78% 238.46% -262.50% 118.60% 67.91% -91.43% - Horiz. % -110.00% -25.71% 18.57% -11.43% 61.43% 191.43% 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 0.5600 0.5400 0.5300 0.5300 0.5300 0.5400 0.5500 0.30% YoY % 3.70% 1.89% 0.00% 0.00% -1.85% -1.82% - Horiz. % 101.82% 98.18% 96.36% 96.36% 96.36% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 228,728 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.94 3.13 2.28 2.08 1.93 2.03 2.22 4.79% YoY % -6.07% 37.28% 9.62% 7.77% -4.93% -8.56% - Horiz. % 132.43% 140.99% 102.70% 93.69% 86.94% 91.44% 100.00%
EPS 0.77 0.18 -0.13 0.08 -0.43 -1.34 -0.70 - YoY % 327.78% 238.46% -262.50% 118.60% 67.91% -91.43% - Horiz. % -110.00% -25.71% 18.57% -11.43% 61.43% 191.43% 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 0.5600 0.5400 0.5300 0.5300 0.5300 0.5400 0.5500 0.30% YoY % 3.70% 1.89% 0.00% 0.00% -1.85% -1.82% - Horiz. % 101.82% 98.18% 96.36% 96.36% 96.36% 98.18% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.1700 0.2150 0.3250 0.0700 0.1500 0.1850 0.2000 -
P/RPS 5.79 6.88 14.25 3.37 7.76 9.12 9.01 -7.10% YoY % -15.84% -51.72% 322.85% -56.57% -14.91% 1.22% - Horiz. % 64.26% 76.36% 158.16% 37.40% 86.13% 101.22% 100.00%
P/EPS 22.12 119.94 -244.53 85.16 -34.73 13.83 -28.57 - YoY % -81.56% 149.05% -387.14% 345.21% -351.12% 148.41% - Horiz. % -77.42% -419.81% 855.90% -298.07% 121.56% -48.41% 100.00%
EY 4.52 0.83 -0.41 1.17 -2.88 7.23 -3.50 - YoY % 444.58% 302.44% -135.04% 140.62% -139.83% 306.57% - Horiz. % -129.14% -23.71% 11.71% -33.43% 82.29% -206.57% 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 0.30 0.40 0.61 0.13 0.28 0.34 0.36 -2.99% YoY % -25.00% -34.43% 369.23% -53.57% -17.65% -5.56% - Horiz. % 83.33% 111.11% 169.44% 36.11% 77.78% 94.44% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 31/05/22 21/06/21 11/08/20 31/05/19 30/05/18 24/05/17 -
Price 0.1550 0.1800 0.2450 0.1400 0.1200 0.1550 0.2050 -
P/RPS 5.27 5.76 10.74 6.73 6.20 7.64 9.23 -8.91% YoY % -8.51% -46.37% 59.58% 8.55% -18.85% -17.23% - Horiz. % 57.10% 62.41% 116.36% 72.91% 67.17% 82.77% 100.00%
P/EPS 20.17 100.42 -184.34 170.33 -27.78 11.59 -29.29 - YoY % -79.91% 154.48% -208.23% 713.14% -339.69% 139.57% - Horiz. % -68.86% -342.85% 629.36% -581.53% 94.84% -39.57% 100.00%
EY 4.96 1.00 -0.54 0.59 -3.60 8.63 -3.41 - YoY % 396.00% 285.19% -191.53% 116.39% -141.71% 353.08% - Horiz. % -145.45% -29.33% 15.84% -17.30% 105.57% -253.08% 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 0.28 0.33 0.46 0.26 0.23 0.29 0.37 -4.54% YoY % -15.15% -28.26% 76.92% 13.04% -20.69% -21.62% - Horiz. % 75.68% 89.19% 124.32% 70.27% 62.16% 78.38% 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
TURIYA 4Q 2022 31 Mar 2022.pdf 
