[YB] 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 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 16,422 17,386 8,603 23,180 26,941 30,079 26,317 -6.99% YoY % -5.54% 102.09% -62.89% -13.96% -10.43% 14.29% - Horiz. % 62.40% 66.06% 32.69% 88.08% 102.37% 114.29% 100.00%
PBT -11,576 -8,282 2,611 -3,366 -2,276 -1,537 -624 56.68% YoY % -39.77% -417.20% 177.57% -47.89% -48.08% -146.31% - Horiz. % 1,855.13% 1,327.24% -418.43% 539.42% 364.74% 246.31% 100.00%
Tax 0 48 -6 -119 439 382 169 - YoY % 0.00% 900.00% 94.96% -127.11% 14.92% 126.04% - Horiz. % 0.00% 28.40% -3.55% -70.41% 259.76% 226.04% 100.00%
NP -11,576 -8,234 2,605 -3,485 -1,837 -1,155 -455 64.48% YoY % -40.59% -416.08% 174.75% -89.71% -59.05% -153.85% - Horiz. % 2,544.18% 1,809.67% -572.53% 765.93% 403.74% 253.85% 100.00%
NP to SH -11,576 -8,234 2,605 -3,485 -1,837 -1,155 -455 64.48% YoY % -40.59% -416.08% 174.75% -89.71% -59.05% -153.85% - Horiz. % 2,544.18% 1,809.67% -572.53% 765.93% 403.74% 253.85% 100.00%
Tax Rate - % - % 0.23 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 27,998 25,620 5,998 26,665 28,778 31,234 26,772 0.69% YoY % 9.28% 327.14% -77.51% -7.34% -7.86% 16.67% - Horiz. % 104.58% 95.70% 22.40% 99.60% 107.49% 116.67% 100.00%
Net Worth 314,701 339,888 282,915 193,238 199,432 208,759 213,154 6.17% YoY % -7.41% 20.14% 46.41% -3.11% -4.47% -2.06% - Horiz. % 147.64% 159.46% 132.73% 90.66% 93.56% 97.94% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 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 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 314,701 339,888 282,915 193,238 199,432 208,759 213,154 6.17% YoY % -7.41% 20.14% 46.41% -3.11% -4.47% -2.06% - Horiz. % 147.64% 159.46% 132.73% 90.66% 93.56% 97.94% 100.00%
NOSH 291,390 290,503 241,808 145,292 145,571 151,275 152,253 10.50% YoY % 0.31% 20.14% 66.43% -0.19% -3.77% -0.64% - Horiz. % 191.39% 190.80% 158.82% 95.43% 95.61% 99.36% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -70.49 % -47.36 % 30.28 % -15.03 % -6.82 % -3.84 % -1.73 % 76.83% YoY % -48.84% -256.41% 301.46% -120.38% -77.60% -121.97% - Horiz. % 4,074.57% 2,737.57% -1,750.29% 868.79% 394.22% 221.97% 100.00%
ROE -3.68 % -2.42 % 0.92 % -1.80 % -0.92 % -0.55 % -0.21 % 55.31% YoY % -52.07% -363.04% 151.11% -95.65% -67.27% -161.90% - Horiz. % 1,752.38% 1,152.38% -438.10% 857.14% 438.10% 261.90% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5.64 5.98 3.56 15.95 18.51 19.88 17.29 -15.82% YoY % -5.69% 67.98% -77.68% -13.83% -6.89% 14.98% - Horiz. % 32.62% 34.59% 20.59% 92.25% 107.06% 114.98% 100.00%
EPS -3.97 -2.83 1.08 -2.40 -1.26 -0.76 -0.30 48.75% YoY % -40.28% -362.04% 145.00% -90.48% -65.79% -153.33% - Horiz. % 1,323.33% 943.33% -360.00% 800.00% 420.00% 253.33% 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 1.0800 1.1700 1.1700 1.3300 1.3700 1.3800 1.4000 -3.91% YoY % -7.69% 0.00% -12.03% -2.92% -0.72% -1.43% - Horiz. % 77.14% 83.57% 83.57% 95.00% 97.86% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 291,390 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5.64 5.97 2.95 7.95 9.25 10.32 9.03 -6.98% YoY % -5.53% 102.37% -62.89% -14.05% -10.37% 14.29% - Horiz. % 62.46% 66.11% 32.67% 88.04% 102.44% 114.29% 100.00%
EPS -3.97 -2.83 0.89 -1.20 -0.63 -0.40 -0.16 63.84% YoY % -40.28% -417.98% 174.17% -90.48% -57.50% -150.00% - Horiz. % 2,481.25% 1,768.75% -556.25% 750.00% 393.75% 250.00% 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 1.0800 1.1664 0.9709 0.6632 0.6844 0.7164 0.7315 6.17% YoY % -7.41% 20.14% 46.40% -3.10% -4.47% -2.06% - Horiz. % 147.64% 159.45% 132.73% 90.66% 93.56% 97.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.2950 0.3550 0.4500 0.4500 0.6250 0.7400 0.7650 -
P/RPS 5.23 5.93 12.65 2.82 3.38 3.72 4.43 2.59% YoY % -11.80% -53.12% 348.58% -16.57% -9.14% -16.03% - Horiz. % 118.06% 133.86% 285.55% 63.66% 76.30% 83.97% 100.00%
P/EPS -7.43 -12.52 41.77 -18.76 -49.53 -96.92 -255.99 -41.97% YoY % 40.65% -129.97% 322.65% 62.12% 48.90% 62.14% - Horiz. % 2.90% 4.89% -16.32% 7.33% 19.35% 37.86% 100.00%
EY -13.47 -7.98 2.39 -5.33 -2.02 -1.03 -0.39 72.39% YoY % -68.80% -433.89% 144.84% -163.86% -96.12% -164.10% - Horiz. % 3,453.85% 2,046.15% -612.82% 1,366.67% 517.95% 264.10% 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 0.27 0.30 0.38 0.34 0.46 0.54 0.55 -10.36% YoY % -10.00% -21.05% 11.76% -26.09% -14.81% -1.82% - Horiz. % 49.09% 54.55% 69.09% 61.82% 83.64% 98.18% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/11/23 29/11/22 29/11/21 25/06/20 28/05/19 - 25/05/17 -
Price 0.2600 0.4350 0.4250 0.9750 0.6350 0.7250 0.7750 -
P/RPS 4.61 7.27 11.95 6.11 3.43 3.65 4.48 0.44% YoY % -36.59% -39.16% 95.58% 78.13% -6.03% -18.53% - Horiz. % 102.90% 162.28% 266.74% 136.38% 76.56% 81.47% 100.00%
P/EPS -6.54 -15.35 39.45 -40.65 -50.32 -94.96 -259.33 -43.21% YoY % 57.39% -138.91% 197.05% 19.22% 47.01% 63.38% - Horiz. % 2.52% 5.92% -15.21% 15.68% 19.40% 36.62% 100.00%
EY -15.28 -6.52 2.53 -2.46 -1.99 -1.05 -0.39 75.76% YoY % -134.36% -357.71% 202.85% -23.62% -89.52% -169.23% - Horiz. % 3,917.95% 1,671.79% -648.72% 630.77% 510.26% 269.23% 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 0.24 0.37 0.36 0.73 0.46 0.53 0.55 -11.97% YoY % -35.14% 2.78% -50.68% 58.70% -13.21% -3.64% - Horiz. % 43.64% 67.27% 65.45% 132.73% 83.64% 96.36% 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
YB Ventures Interim Report Q1 (30.9.2022).pdf 
