[EDARAN] YoY Quarter Result on 2022-09-30 [#1] 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 30/09/18 30/09/17 CAGR
Revenue 20,441 11,311 9,166 13,052 6,939 21,463 18,068 2.08% YoY % 80.72% 23.40% -29.77% 88.10% -67.67% 18.79% - Horiz. % 113.13% 62.60% 50.73% 72.24% 38.40% 118.79% 100.00%
PBT 392 -966 275 1,028 -638 544 240 8.52% YoY % 140.58% -451.27% -73.25% 261.13% -217.28% 126.67% - Horiz. % 163.33% -402.50% 114.58% 428.33% -265.83% 226.67% 100.00%
Tax -122 -6 -136 -13 -15 27 0 - YoY % -1,933.33% 95.59% -946.15% 13.33% -155.56% 0.00% - Horiz. % -451.85% -22.22% -503.70% -48.15% -55.56% 100.00% -
NP 270 -972 139 1,015 -653 571 240 1.98% YoY % 127.78% -799.28% -86.31% 255.44% -214.36% 137.92% - Horiz. % 112.50% -405.00% 57.92% 422.92% -272.08% 237.92% 100.00%
NP to SH 271 -971 140 1,021 -647 577 648 -13.52% YoY % 127.91% -793.57% -86.29% 257.81% -212.13% -10.96% - Horiz. % 41.82% -149.85% 21.60% 157.56% -99.85% 89.04% 100.00%
Tax Rate 31.12 % - % 49.45 % 1.26 % - % -4.96 % - % - YoY % 0.00% 0.00% 3,824.60% 0.00% 0.00% 0.00% - Horiz. % -627.42% 0.00% -996.98% -25.40% 0.00% 100.00% -
Total Cost 20,171 12,283 9,027 12,037 7,592 20,892 17,828 2.08% YoY % 64.22% 36.07% -25.01% 58.55% -63.66% 17.19% - Horiz. % 113.14% 68.90% 50.63% 67.52% 42.58% 117.19% 100.00%
Net Worth 29,409 27,238 23,712 23,104 23,810 29,768 29,427 -0.01% YoY % 7.97% 14.87% 2.63% -2.97% -20.02% 1.16% - Horiz. % 99.94% 92.56% 80.58% 78.51% 80.91% 101.16% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 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 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 29,409 27,238 23,712 23,104 23,810 29,768 29,427 -0.01% YoY % 7.97% 14.87% 2.63% -2.97% -20.02% 1.16% - Horiz. % 99.94% 92.56% 80.58% 78.51% 80.91% 101.16% 100.00%
NOSH 57,905 57,905 57,905 57,905 57,905 57,905 57,905 - 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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.32 % -8.59 % 1.52 % 7.78 % -9.41 % 2.66 % 1.33 % -0.13% YoY % 115.37% -665.13% -80.46% 182.68% -453.76% 100.00% - Horiz. % 99.25% -645.86% 114.29% 584.96% -707.52% 200.00% 100.00%
ROE 0.92 % -3.56 % 0.59 % 4.42 % -2.72 % 1.94 % 2.20 % -13.52% YoY % 125.84% -703.39% -86.65% 262.50% -240.21% -11.82% - Horiz. % 41.82% -161.82% 26.82% 200.91% -123.64% 88.18% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 35.30 19.53 15.83 22.54 11.98 37.07 31.20 2.08% YoY % 80.75% 23.37% -29.77% 88.15% -67.68% 18.81% - Horiz. % 113.14% 62.60% 50.74% 72.24% 38.40% 118.81% 100.00%
EPS 0.47 -1.68 0.24 1.76 -1.12 1.00 1.12 -13.47% YoY % 127.98% -800.00% -86.36% 257.14% -212.00% -10.71% - Horiz. % 41.96% -150.00% 21.43% 157.14% -100.00% 89.29% 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 0.5079 0.4704 0.4095 0.3990 0.4112 0.5141 0.5082 -0.01% YoY % 7.97% 14.87% 2.63% -2.97% -20.02% 1.16% - Horiz. % 99.94% 92.56% 80.58% 78.51% 80.91% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,000 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.07 18.85 15.28 21.75 11.57 35.77 30.11 2.08% YoY % 80.74% 23.36% -29.75% 87.99% -67.65% 18.80% - Horiz. % 113.15% 62.60% 50.75% 72.24% 38.43% 118.80% 100.00%
EPS 0.45 -1.62 0.23 1.70 -1.08 0.96 1.08 -13.57% YoY % 127.78% -804.35% -86.47% 257.41% -212.50% -11.11% - Horiz. % 41.67% -150.00% 21.30% 157.41% -100.00% 88.89% 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 0.4902 0.4540 0.3952 0.3851 0.3968 0.4961 0.4905 -0.01% YoY % 7.97% 14.88% 2.62% -2.95% -20.02% 1.14% - Horiz. % 99.94% 92.56% 80.57% 78.51% 80.90% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.5150 0.5500 0.7750 0.3000 0.4150 0.7200 0.2200 -
P/RPS 1.46 2.82 4.90 1.33 3.46 1.94 0.71 12.76% YoY % -48.23% -42.45% 268.42% -61.56% 78.35% 173.24% - Horiz. % 205.63% 397.18% 690.14% 187.32% 487.32% 273.24% 100.00%
P/EPS 110.04 -32.80 320.55 17.01 -37.14 72.26 19.66 33.23% YoY % 435.49% -110.23% 1,784.48% 145.80% -151.40% 267.55% - Horiz. % 559.72% -166.84% 1,630.47% 86.52% -188.91% 367.55% 100.00%
EY 0.91 -3.05 0.31 5.88 -2.69 1.38 5.09 -24.93% YoY % 129.84% -1,083.87% -94.73% 318.59% -294.93% -72.89% - Horiz. % 17.88% -59.92% 6.09% 115.52% -52.85% 27.11% 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 1.01 1.17 1.89 0.75 1.01 1.40 0.43 15.29% YoY % -13.68% -38.10% 152.00% -25.74% -27.86% 225.58% - Horiz. % 234.88% 272.09% 439.53% 174.42% 234.88% 325.58% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 30/11/22 30/11/21 24/11/20 27/11/19 26/11/18 27/11/17 -
Price 0.7600 0.5500 0.7350 0.3400 0.4150 0.6150 0.4850 -
P/RPS 2.15 2.82 4.64 1.51 3.46 1.66 1.55 5.60% YoY % -23.76% -39.22% 207.28% -56.36% 108.43% 7.10% - Horiz. % 138.71% 181.94% 299.35% 97.42% 223.23% 107.10% 100.00%
P/EPS 162.39 -32.80 304.00 19.28 -37.14 61.72 43.34 24.61% YoY % 595.09% -110.79% 1,476.76% 151.91% -160.17% 42.41% - Horiz. % 374.69% -75.68% 701.43% 44.49% -85.69% 142.41% 100.00%
EY 0.62 -3.05 0.33 5.19 -2.69 1.62 2.31 -19.68% YoY % 120.33% -1,024.24% -93.64% 292.94% -266.05% -29.87% - Horiz. % 26.84% -132.03% 14.29% 224.68% -116.45% 70.13% 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 1.50 1.17 1.79 0.85 1.01 1.20 0.95 7.91% YoY % 28.21% -34.64% 110.59% -15.84% -15.83% 26.32% - Horiz. % 157.89% 123.16% 188.42% 89.47% 106.32% 126.32% 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
edaran-BMSBAnnouncement300922FS(1Q23).pdf 
