[SOLID] YoY Quarter Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 83,161 81,052 75,411 44,103 59,301 30,482 32,165 17.15% YoY % 2.60% 7.48% 70.99% -25.63% 94.54% -5.23% - Horiz. % 258.54% 251.99% 234.45% 137.11% 184.37% 94.77% 100.00%
PBT 3,184 2,465 6,128 -7,935 741 413 2,715 2.69% YoY % 29.17% -59.77% 177.23% -1,170.85% 79.42% -84.79% - Horiz. % 117.27% 90.79% 225.71% -292.27% 27.29% 15.21% 100.00%
Tax -379 -1,156 -1,241 -753 -214 -360 -930 -13.89% YoY % 67.21% 6.85% -64.81% -251.87% 40.56% 61.29% - Horiz. % 40.75% 124.30% 133.44% 80.97% 23.01% 38.71% 100.00%
NP 2,805 1,309 4,887 -8,688 527 53 1,785 7.82% YoY % 114.29% -73.21% 156.25% -1,748.58% 894.34% -97.03% - Horiz. % 157.14% 73.33% 273.78% -486.72% 29.52% 2.97% 100.00%
NP to SH 2,805 1,309 4,921 -8,666 421 46 1,782 7.85% YoY % 114.29% -73.40% 156.79% -2,158.43% 815.22% -97.42% - Horiz. % 157.41% 73.46% 276.15% -486.31% 23.63% 2.58% 100.00%
Tax Rate 11.90 % 46.90 % 20.25 % - % 28.88 % 87.17 % 34.25 % -16.15% YoY % -74.63% 131.60% 0.00% 0.00% -66.87% 154.51% - Horiz. % 34.74% 136.93% 59.12% 0.00% 84.32% 254.51% 100.00%
Total Cost 80,356 79,743 70,524 52,791 58,774 30,429 30,380 17.59% YoY % 0.77% 13.07% 33.59% -10.18% 93.15% 0.16% - Horiz. % 264.50% 262.49% 232.14% 173.77% 193.46% 100.16% 100.00%
Net Worth 197,361 186,973 181,780 141,166 141,116 140,641 138,229 6.11% YoY % 5.56% 2.86% 28.77% 0.04% 0.34% 1.74% - Horiz. % 142.78% 135.26% 131.51% 102.12% 102.09% 101.74% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - 781 832 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.17% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.83% 100.00%
Div Payout % - % - % - % - % - % 1,698.57 % 46.73 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3,534.86% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 3,634.86% 100.00%
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 197,361 186,973 181,780 141,166 141,116 140,641 138,229 6.11% YoY % 5.56% 2.86% 28.77% 0.04% 0.34% 1.74% - Horiz. % 142.78% 135.26% 131.51% 102.12% 102.09% 101.74% 100.00%
NOSH 519,371 519,371 519,371 392,130 391,989 390,670 166,542 20.86% YoY % 0.00% 0.00% 32.45% 0.04% 0.34% 134.58% - Horiz. % 311.86% 311.86% 311.86% 235.45% 235.37% 234.58% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 3.37 % 1.62 % 6.48 % -19.70 % 0.89 % 0.17 % 5.55 % -7.97% YoY % 108.02% -75.00% 132.89% -2,313.48% 423.53% -96.94% - Horiz. % 60.72% 29.19% 116.76% -354.95% 16.04% 3.06% 100.00%
ROE 1.42 % 0.70 % 2.71 % -6.14 % 0.30 % 0.03 % 1.29 % 1.61% YoY % 102.86% -74.17% 144.14% -2,146.67% 900.00% -97.67% - Horiz. % 110.08% 54.26% 210.08% -475.97% 23.26% 2.33% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 16.01 15.61 14.52 11.25 15.13 7.80 19.31 -3.07% YoY % 2.56% 7.51% 29.07% -25.64% 93.97% -59.61% - Horiz. % 82.91% 80.84% 75.19% 58.26% 78.35% 40.39% 100.00%
EPS 0.54 0.25 0.95 -2.21 0.11 0.01 1.07 -10.77% YoY % 116.00% -73.68% 142.99% -2,109.09% 1,000.00% -99.07% - Horiz. % 50.47% 23.36% 88.79% -206.54% 10.28% 0.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -60.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 40.00% 100.00%
NAPS 0.3800 0.3600 0.3500 0.3600 0.3600 0.3600 0.8300 -12.20% YoY % 5.56% 2.86% -2.78% 0.00% 0.00% -56.63% - Horiz. % 45.78% 43.37% 42.17% 43.37% 43.37% 43.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 16.01 15.61 14.52 8.49 11.42 5.87 6.19 17.15% YoY % 2.56% 7.51% 71.02% -25.66% 94.55% -5.17% - Horiz. % 258.64% 252.18% 234.57% 137.16% 184.49% 94.83% 100.00%
EPS 0.54 0.25 0.95 -1.67 0.08 0.01 0.34 8.01% YoY % 116.00% -73.68% 156.89% -2,187.50% 700.00% -97.06% - Horiz. % 158.82% 73.53% 279.41% -491.18% 23.53% 2.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.16 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.25% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.75% 100.00%
NAPS 0.3800 0.3600 0.3500 0.2718 0.2717 0.2708 0.2661 6.12% YoY % 5.56% 2.86% 28.77% 0.04% 0.33% 1.77% - Horiz. % 142.80% 135.29% 131.53% 102.14% 102.10% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.1850 0.2000 0.2750 0.3050 0.2900 0.3500 1.2300 -
P/RPS 1.16 1.28 1.89 2.71 1.92 4.49 6.37 -24.70% YoY % -9.38% -32.28% -30.26% 41.15% -57.24% -29.51% - Horiz. % 18.21% 20.09% 29.67% 42.54% 30.14% 70.49% 100.00%
P/EPS 34.25 79.35 29.02 -13.80 270.02 2,972.49 114.95 -18.27% YoY % -56.84% 173.43% 310.29% -105.11% -90.92% 2,485.90% - Horiz. % 29.80% 69.03% 25.25% -12.01% 234.90% 2,585.90% 100.00%
EY 2.92 1.26 3.45 -7.25 0.37 0.03 0.87 22.35% YoY % 131.75% -63.48% 147.59% -2,059.46% 1,133.33% -96.55% - Horiz. % 335.63% 144.83% 396.55% -833.33% 42.53% 3.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.57 0.41 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 39.02% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 139.02% 100.00%
P/NAPS 0.49 0.56 0.79 0.85 0.81 0.97 1.48 -16.82% YoY % -12.50% -29.11% -7.06% 4.94% -16.49% -34.46% - Horiz. % 33.11% 37.84% 53.38% 57.43% 54.73% 65.54% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 27/06/23 - 29/07/21 30/07/20 27/06/19 27/06/18 30/06/17 -
Price 0.1800 0.1850 0.2550 0.2150 0.3000 0.3500 1.3100 -
P/RPS 1.12 1.19 1.76 1.91 1.98 4.49 6.78 -25.92% YoY % -5.88% -32.39% -7.85% -3.54% -55.90% -33.78% - Horiz. % 16.52% 17.55% 25.96% 28.17% 29.20% 66.22% 100.00%
P/EPS 33.33 73.40 26.91 -9.73 279.33 2,972.49 122.43 -19.49% YoY % -54.59% 172.76% 376.57% -103.48% -90.60% 2,327.91% - Horiz. % 27.22% 59.95% 21.98% -7.95% 228.15% 2,427.91% 100.00%
EY 3.00 1.36 3.72 -10.28 0.36 0.03 0.82 24.12% YoY % 120.59% -63.44% 136.19% -2,955.56% 1,100.00% -96.34% - Horiz. % 365.85% 165.85% 453.66% -1,253.66% 43.90% 3.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.57 0.38 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
P/NAPS 0.47 0.51 0.73 0.60 0.83 0.97 1.58 -18.29% YoY % -7.84% -30.14% 21.67% -27.71% -14.43% -38.61% - Horiz. % 29.75% 32.28% 46.20% 37.97% 52.53% 61.39% 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
Solid-Q4 FYE 2022 v5.pdf 
