[AAX] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 548,842 113,015 59,907 1,168,804 1,265,333 1,180,727 970,674 -7.82% YoY % 385.64% 88.65% -94.87% -7.63% 7.17% 21.64% - Horiz. % 56.54% 11.64% 6.17% 120.41% 130.36% 121.64% 100.00%
PBT 328,001 33,617,660 -308,443 59,517 55,340 31,908 218,517 5.97% YoY % -99.02% 10,999.15% -618.24% 7.55% 73.44% -85.40% - Horiz. % 150.10% 15,384.46% -141.15% 27.24% 25.33% 14.60% 100.00%
Tax -3 -2 -15 -16,184 -13,842 -21,572 -39,028 -74.15% YoY % -50.00% 86.67% 99.91% -16.92% 35.83% 44.73% - Horiz. % 0.01% 0.01% 0.04% 41.47% 35.47% 55.27% 100.00%
NP 327,998 33,617,658 -308,458 43,333 41,498 10,336 179,489 8.99% YoY % -99.02% 10,998.62% -811.83% 4.42% 301.49% -94.24% - Horiz. % 182.74% 18,729.65% -171.85% 24.14% 23.12% 5.76% 100.00%
NP to SH 327,998 33,617,658 -308,458 43,333 41,498 10,336 179,489 8.99% YoY % -99.02% 10,998.62% -811.83% 4.42% 301.49% -94.24% - Horiz. % 182.74% 18,729.65% -171.85% 24.14% 23.12% 5.76% 100.00%
Tax Rate 0.00 % 0.00 % - % 27.19 % 25.01 % 67.61 % 17.86 % - YoY % 0.00% 0.00% 0.00% 8.72% -63.01% 278.56% - Horiz. % 0.00% 0.00% 0.00% 152.24% 140.03% 378.56% 100.00%
Total Cost 220,844 -33,504,643 368,365 1,125,471 1,223,835 1,170,391 791,185 -16.66% YoY % 100.66% -9,195.50% -67.27% -8.04% 4.57% 47.93% - Horiz. % 27.91% -4,234.74% 46.56% 142.25% 154.68% 147.93% 100.00%
Net Worth 41,481 -125,605 -1,161,481 788,148 995,555 995,555 829,629 -34.81% YoY % 133.03% 89.19% -247.37% -20.83% 0.00% 20.00% - Horiz. % 5.00% -15.14% -140.00% 95.00% 120.00% 120.00% 100.00%
Dividend 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 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 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 41,481 -125,605 -1,161,481 788,148 995,555 995,555 829,629 -34.81% YoY % 133.03% 89.19% -247.37% -20.83% 0.00% 20.00% - Horiz. % 5.00% -15.14% -140.00% 95.00% 120.00% 120.00% 100.00%
NOSH 414,815 414,815 4,148,149 4,148,148 4,148,148 4,148,148 4,148,148 -28.02% YoY % 0.00% -90.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 10.00% 10.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 59.76 % 29,746.19 % -514.89 % 3.71 % 3.28 % 0.88 % 18.49 % 18.24% YoY % -99.80% 5,877.19% -13,978.44% 13.11% 272.73% -95.24% - Horiz. % 323.20% 160,877.17% -2,784.69% 20.06% 17.74% 4.76% 100.00%
ROE 790.71 % 0.00 % 0.00 % 5.50 % 4.17 % 1.04 % 21.63 % 67.18% YoY % 0.00% 0.00% 0.00% 31.89% 300.96% -95.19% - Horiz. % 3,655.62% 0.00% 0.00% 25.43% 19.28% 4.81% 100.00%
Per Share 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 132.31 27.24 1.44 28.18 30.50 28.46 23.40 28.07% YoY % 385.72% 1,791.67% -94.89% -7.61% 7.17% 21.62% - Horiz. % 565.43% 116.41% 6.15% 120.43% 130.34% 121.62% 100.00%
EPS 79.10 8,104.30 -7.40 1.00 1.00 0.20 4.30 51.57% YoY % -99.02% 109,617.56% -840.00% 0.00% 400.00% -95.35% - Horiz. % 1,839.53% 188,472.08% -172.09% 23.26% 23.26% 4.65% 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 0.1000 -0.3028 -0.2800 0.1900 0.2400 0.2400 0.2000 -9.42% YoY % 133.03% -8.14% -247.37% -20.83% 0.00% 20.00% - Horiz. % 50.00% -151.40% -140.00% 95.00% 120.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 447,072 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 122.76 25.28 13.40 261.43 283.03 264.10 217.12 -7.82% YoY % 385.60% 88.66% -94.87% -7.63% 7.17% 21.64% - Horiz. % 56.54% 11.64% 6.17% 120.41% 130.36% 121.64% 100.00%
EPS 73.37 7,519.50 -69.00 9.69 9.28 2.31 40.15 8.99% YoY % -99.02% 10,997.83% -812.07% 4.42% 301.73% -94.25% - Horiz. % 182.74% 18,728.52% -171.86% 24.13% 23.11% 5.75% 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 0.0928 -0.2810 -2.5980 1.7629 2.2268 2.2268 1.8557 -34.80% YoY % 133.02% 89.18% -247.37% -20.83% 0.00% 20.00% - Horiz. % 5.00% -15.14% -140.00% 95.00% 120.00% 120.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/23 31/03/22 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.2600 0.6500 0.0550 0.2450 0.3850 0.4000 0.2900 -
P/RPS 0.95 2.39 3.81 0.87 1.26 1.41 1.24 -3.73% YoY % -60.25% -37.27% 337.93% -30.95% -10.64% 13.71% - Horiz. % 76.61% 192.74% 307.26% 70.16% 101.61% 113.71% 100.00%
P/EPS 1.59 0.01 -0.74 23.45 38.48 160.53 6.70 -18.57% YoY % 15,800.00% 101.35% -103.16% -39.06% -76.03% 2,295.97% - Horiz. % 23.73% 0.15% -11.04% 350.00% 574.33% 2,395.97% 100.00%
EY 62.75 12,468.08 -135.20 4.26 2.60 0.62 14.92 22.77% YoY % -99.50% 9,321.95% -3,273.71% 63.85% 319.35% -95.84% - Horiz. % 420.58% 83,566.22% -906.17% 28.55% 17.43% 4.16% 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 12.60 0.00 0.00 1.29 1.60 1.67 1.45 36.17% YoY % 0.00% 0.00% 0.00% -19.38% -4.19% 15.17% - Horiz. % 868.97% 0.00% 0.00% 88.97% 110.34% 115.17% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date - 30/05/22 19/11/20 16/05/19 22/05/18 25/05/17 24/05/16 -
Price 2.0600 0.5550 0.0650 0.2250 0.3800 0.4300 0.4000 -
P/RPS 1.56 2.04 4.50 0.80 1.25 1.51 1.71 -1.30% YoY % -23.53% -54.67% 462.50% -36.00% -17.22% -11.70% - Horiz. % 91.23% 119.30% 263.16% 46.78% 73.10% 88.30% 100.00%
P/EPS 2.61 0.01 -0.87 21.54 37.98 172.57 9.24 -16.52% YoY % 26,000.00% 101.15% -104.04% -43.29% -77.99% 1,767.64% - Horiz. % 28.25% 0.11% -9.42% 233.12% 411.04% 1,867.64% 100.00%
EY 38.38 14,602.26 -114.40 4.64 2.63 0.58 10.82 19.82% YoY % -99.74% 12,864.21% -2,565.52% 76.43% 353.45% -94.64% - Horiz. % 354.71% 134,956.19% -1,057.30% 42.88% 24.31% 5.36% 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 20.60 0.00 0.00 1.18 1.58 1.79 2.00 39.52% YoY % 0.00% 0.00% 0.00% -25.32% -11.73% -10.50% - Horiz. % 1,030.00% 0.00% 0.00% 59.00% 79.00% 89.50% 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
AAX - 3Q2022 Results.pdf 
