[INGENIEU] YoY Quarter Result on 2022-05-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 30/11/17 30/11/16 CAGR
Revenue 4,573 1,770 4,830 9,267 22,065 17,661 24,918 -22.95% YoY % 158.36% -63.35% -47.88% -58.00% 24.94% -29.12% - Horiz. % 18.35% 7.10% 19.38% 37.19% 88.55% 70.88% 100.00%
PBT 234 -1,062 -1,016 -3,052 -1,415 -3,284 -4,447 - YoY % 122.03% -4.53% 66.71% -115.69% 56.91% 26.15% - Horiz. % -5.26% 23.88% 22.85% 68.63% 31.82% 73.85% 100.00%
Tax 0 -4 -3 -8 0 0 0 - YoY % 0.00% -33.33% 62.50% 0.00% 0.00% 0.00% - Horiz. % -0.00% 50.00% 37.50% 100.00% - - -
NP 234 -1,066 -1,019 -3,060 -1,415 -3,284 -4,447 - YoY % 121.95% -4.61% 66.70% -116.25% 56.91% 26.15% - Horiz. % -5.26% 23.97% 22.91% 68.81% 31.82% 73.85% 100.00%
NP to SH 234 -1,066 -1,019 -3,060 -1,415 -2,494 -3,416 - YoY % 121.95% -4.61% 66.70% -116.25% 43.26% 26.99% - Horiz. % -6.85% 31.21% 29.83% 89.58% 41.42% 73.01% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,339 2,836 5,849 12,327 23,480 20,945 29,365 -25.48% YoY % 53.00% -51.51% -52.55% -47.50% 12.10% -28.67% - Horiz. % 14.78% 9.66% 19.92% 41.98% 79.96% 71.33% 100.00%
Net Worth 120,461 74,118 39,147 43,917 64,408 20,070 41,147 17.97% YoY % 62.53% 89.33% -10.86% -31.81% 220.91% -51.22% - Horiz. % 292.76% 180.13% 95.14% 106.73% 156.53% 48.78% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 30/11/17 30/11/16 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 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 30/11/17 30/11/16 CAGR
Net Worth 120,461 74,118 39,147 43,917 64,408 20,070 41,147 17.97% YoY % 62.53% 89.33% -10.86% -31.81% 220.91% -51.22% - Horiz. % 292.76% 180.13% 95.14% 106.73% 156.53% 48.78% 100.00%
NOSH 1,125,813 889,775 666,913 524,705 470,475 155,103 155,272 35.62% YoY % 26.53% 33.42% 27.10% 11.53% 203.33% -0.11% - Horiz. % 725.06% 573.04% 429.51% 337.92% 303.00% 99.89% 100.00%
Ratio Analysis 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 30/11/17 30/11/16 CAGR
NP Margin 5.12 % -60.23 % -21.10 % -33.02 % -6.41 % -18.59 % -17.85 % - YoY % 108.50% -185.45% 36.10% -415.13% 65.52% -4.15% - Horiz. % -28.68% 337.42% 118.21% 184.99% 35.91% 104.15% 100.00%
ROE 0.19 % -1.44 % -2.60 % -6.97 % -2.20 % -12.43 % -8.30 % - YoY % 113.19% 44.62% 62.70% -216.82% 82.30% -49.76% - Horiz. % -2.29% 17.35% 31.33% 83.98% 26.51% 149.76% 100.00%
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 30/11/17 30/11/16 CAGR
RPS 0.41 0.20 0.72 1.77 4.69 11.39 16.05 -43.11% YoY % 105.00% -72.22% -59.32% -62.26% -58.82% -29.03% - Horiz. % 2.55% 1.25% 4.49% 11.03% 29.22% 70.97% 100.00%
EPS 0.02 -0.12 -0.15 -0.57 -0.30 -1.61 -2.20 - YoY % 116.67% 20.00% 73.68% -90.00% 81.37% 26.82% - Horiz. % -0.91% 5.45% 6.82% 25.91% 13.64% 73.18% 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 0.1070 0.0833 0.0587 0.0837 0.1369 0.1294 0.2650 -13.02% YoY % 28.45% 41.91% -29.87% -38.86% 5.80% -51.17% - Horiz. % 40.38% 31.43% 22.15% 31.58% 51.66% 48.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,516,592 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 30/11/17 30/11/16 CAGR
RPS 0.30 0.12 0.32 0.61 1.45 1.16 1.64 -22.99% YoY % 150.00% -62.50% -47.54% -57.93% 25.00% -29.27% - Horiz. % 18.29% 7.32% 19.51% 37.20% 88.41% 70.73% 100.00%
EPS 0.02 -0.07 -0.07 -0.20 -0.09 -0.16 -0.23 - YoY % 128.57% 0.00% 65.00% -122.22% 43.75% 30.43% - Horiz. % -8.70% 30.43% 30.43% 86.96% 39.13% 69.57% 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 0.0794 0.0489 0.0258 0.0290 0.0425 0.0132 0.0271 17.98% YoY % 62.37% 89.53% -11.03% -31.76% 221.97% -51.29% - Horiz. % 292.99% 180.44% 95.20% 107.01% 156.83% 48.71% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 30/11/17 30/11/16 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 30/11/17 30/11/16 -
Price 0.0950 0.1400 0.0950 0.0500 0.0850 0.1400 0.1100 -
P/RPS 23.39 70.38 13.12 2.83 1.81 1.23 0.69 71.93% YoY % -66.77% 436.43% 363.60% 56.35% 47.15% 78.26% - Horiz. % 3,389.85% 10,200.00% 1,901.45% 410.14% 262.32% 178.26% 100.00%
P/EPS 457.06 -116.86 -62.18 -8.57 -28.26 -8.71 -5.00 - YoY % 491.12% -87.94% -625.55% 69.67% -224.45% -74.20% - Horiz. % -9,141.20% 2,337.20% 1,243.60% 171.40% 565.20% 174.20% 100.00%
EY 0.22 -0.86 -1.61 -11.66 -3.54 -11.49 -20.00 - YoY % 125.58% 46.58% 86.19% -229.38% 69.19% 42.55% - Horiz. % -1.10% 4.30% 8.05% 58.30% 17.70% 57.45% 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 0.89 1.68 1.62 0.60 0.62 1.08 0.42 12.24% YoY % -47.02% 3.70% 170.00% -3.23% -42.59% 157.14% - Horiz. % 211.90% 400.00% 385.71% 142.86% 147.62% 257.14% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 30/11/17 30/11/16 CAGR
Date - 26/07/22 28/07/21 30/07/20 29/07/19 05/02/18 23/01/17 -
Price 0.1200 0.1000 0.1000 0.0750 0.0850 0.1700 0.1050 -
P/RPS 29.54 50.27 13.81 4.25 1.81 1.49 0.65 79.86% YoY % -41.24% 264.01% 224.94% 134.81% 21.48% 129.23% - Horiz. % 4,544.62% 7,733.85% 2,124.62% 653.85% 278.46% 229.23% 100.00%
P/EPS 577.34 -83.47 -65.45 -12.86 -28.26 -10.57 -4.77 - YoY % 791.67% -27.53% -408.94% 54.49% -167.36% -121.59% - Horiz. % -12,103.56% 1,749.90% 1,372.12% 269.60% 592.45% 221.59% 100.00%
EY 0.17 -1.20 -1.53 -7.78 -3.54 -9.46 -20.95 - YoY % 114.17% 21.57% 80.33% -119.77% 62.58% 54.84% - Horiz. % -0.81% 5.73% 7.30% 37.14% 16.90% 45.16% 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 1.12 1.20 1.70 0.90 0.62 1.31 0.40 17.16% YoY % -6.67% -29.41% 88.89% 45.16% -52.67% 227.50% - Horiz. % 280.00% 300.00% 425.00% 225.00% 155.00% 327.50% 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
DGB Q2FY2022 FS.pdf 
