[SOLID] YoY Quarter Result on 2020-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 83,435 88,933 75,779 76,281 72,025 35,862 30,614 18.18% YoY % -6.18% 17.36% -0.66% 5.91% 100.84% 17.14% - Horiz. % 272.54% 290.50% 247.53% 249.17% 235.27% 117.14% 100.00%
PBT 837 2,054 1,397 2,412 517 934 920 -1.56% YoY % -59.25% 47.03% -42.08% 366.54% -44.65% 1.52% - Horiz. % 90.98% 223.26% 151.85% 262.17% 56.20% 101.52% 100.00%
Tax -577 -762 -64 -295 -204 -219 -350 8.68% YoY % 24.28% -1,090.62% 78.31% -44.61% 6.85% 37.43% - Horiz. % 164.86% 217.71% 18.29% 84.29% 58.29% 62.57% 100.00%
NP 260 1,292 1,333 2,117 313 715 570 -12.26% YoY % -79.88% -3.08% -37.03% 576.36% -56.22% 25.44% - Horiz. % 45.61% 226.67% 233.86% 371.40% 54.91% 125.44% 100.00%
NP to SH 260 1,292 1,336 2,111 112 715 569 -12.23% YoY % -79.88% -3.29% -36.71% 1,784.82% -84.34% 25.66% - Horiz. % 45.69% 227.07% 234.80% 371.00% 19.68% 125.66% 100.00%
Tax Rate 68.94 % 37.10 % 4.58 % 12.23 % 39.46 % 23.45 % 38.04 % 10.41% YoY % 85.82% 710.04% -62.55% -69.01% 68.27% -38.35% - Horiz. % 181.23% 97.53% 12.04% 32.15% 103.73% 61.65% 100.00%
Total Cost 83,175 87,641 74,446 74,164 71,712 35,147 30,044 18.49% YoY % -5.10% 17.72% 0.38% 3.42% 104.03% 16.99% - Horiz. % 276.84% 291.71% 247.79% 246.85% 238.69% 116.99% 100.00%
Net Worth 197,361 192,167 181,780 146,626 141,166 141,091 140,454 5.83% YoY % 2.70% 5.71% 23.97% 3.87% 0.05% 0.45% - Horiz. % 140.52% 136.82% 129.42% 104.39% 100.51% 100.45% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - 1,558 - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 120.60 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 197,361 192,167 181,780 146,626 141,166 141,091 140,454 5.83% YoY % 2.70% 5.71% 23.97% 3.87% 0.05% 0.45% - Horiz. % 140.52% 136.82% 129.42% 104.39% 100.51% 100.45% 100.00%
NOSH 519,372 519,371 519,371 396,289 392,130 391,919 167,208 20.78% YoY % 0.00% 0.00% 31.06% 1.06% 0.05% 134.39% - Horiz. % 310.61% 310.61% 310.61% 237.00% 234.52% 234.39% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 0.31 % 1.45 % 1.76 % 2.78 % 0.43 % 1.99 % 1.86 % -25.81% YoY % -78.62% -17.61% -36.69% 546.51% -78.39% 6.99% - Horiz. % 16.67% 77.96% 94.62% 149.46% 23.12% 106.99% 100.00%
ROE 0.13 % 0.67 % 0.73 % 1.44 % 0.08 % 0.51 % 0.41 % -17.42% YoY % -80.60% -8.22% -49.31% 1,700.00% -84.31% 24.39% - Horiz. % 31.71% 163.41% 178.05% 351.22% 19.51% 124.39% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 16.06 17.12 14.59 19.25 18.37 9.15 18.31 -2.16% YoY % -6.19% 17.34% -24.21% 4.79% 100.77% -50.03% - Horiz. % 87.71% 93.50% 79.68% 105.13% 100.33% 49.97% 100.00%
EPS 0.05 0.25 0.26 0.53 0.08 0.18 0.34 -27.34% YoY % -80.00% -3.85% -50.94% 562.50% -55.56% -47.06% - Horiz. % 14.71% 73.53% 76.47% 155.88% 23.53% 52.94% 100.00%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3800 0.3700 0.3500 0.3700 0.3600 0.3600 0.8400 -12.38% YoY % 2.70% 5.71% -5.41% 2.78% 0.00% -57.14% - Horiz. % 45.24% 44.05% 41.67% 44.05% 42.86% 42.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 16.06 17.12 14.59 14.69 13.87 6.90 5.89 18.19% YoY % -6.19% 17.34% -0.68% 5.91% 101.01% 17.15% - Horiz. % 272.67% 290.66% 247.71% 249.41% 235.48% 117.15% 100.00%
EPS 0.05 0.25 0.26 0.41 0.02 0.14 0.11 -12.31% YoY % -80.00% -3.85% -36.59% 1,950.00% -85.71% 27.27% - Horiz. % 45.45% 227.27% 236.36% 372.73% 18.18% 127.27% 100.00%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3800 0.3700 0.3500 0.2823 0.2718 0.2717 0.2704 5.83% YoY % 2.70% 5.71% 23.98% 3.86% 0.04% 0.48% - Horiz. % 140.53% 136.83% 129.44% 104.40% 100.52% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.1850 0.1900 0.2400 0.1950 0.2650 0.3000 0.9950 -
P/RPS 1.15 1.11 1.64 1.01 1.44 3.28 5.43 -22.79% YoY % 3.60% -32.32% 62.38% -29.86% -56.10% -39.59% - Horiz. % 21.18% 20.44% 30.20% 18.60% 26.52% 60.41% 100.00%
P/EPS 369.55 76.38 93.30 36.61 927.81 164.44 292.39 3.98% YoY % 383.83% -18.14% 154.85% -96.05% 464.22% -43.76% - Horiz. % 126.39% 26.12% 31.91% 12.52% 317.32% 56.24% 100.00%
EY 0.27 1.31 1.07 2.73 0.11 0.61 0.34 -3.77% YoY % -79.39% 22.43% -60.81% 2,381.82% -81.97% 79.41% - Horiz. % 79.41% 385.29% 314.71% 802.94% 32.35% 179.41% 100.00%
DY 0.00 1.58 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.49 0.51 0.69 0.53 0.74 0.83 1.18 -13.62% YoY % -3.92% -26.09% 30.19% -28.38% -10.84% -29.66% - Horiz. % 41.53% 43.22% 58.47% 44.92% 62.71% 70.34% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 22/12/23 22/12/22 30/12/21 30/12/20 30/12/19 27/12/18 27/12/17 -
Price 0.1800 0.2150 0.2050 0.2450 0.2750 0.2950 0.3450 -
P/RPS 1.12 1.26 1.41 1.27 1.50 3.22 1.88 -8.27% YoY % -11.11% -10.64% 11.02% -15.33% -53.42% 71.28% - Horiz. % 59.57% 67.02% 75.00% 67.55% 79.79% 171.28% 100.00%
P/EPS 359.57 86.43 79.69 45.99 962.82 161.70 101.38 23.48% YoY % 316.02% 8.46% 73.28% -95.22% 495.44% 59.50% - Horiz. % 354.68% 85.25% 78.61% 45.36% 949.71% 159.50% 100.00%
EY 0.28 1.16 1.25 2.17 0.10 0.62 0.99 -18.97% YoY % -75.86% -7.20% -42.40% 2,070.00% -83.87% -37.37% - Horiz. % 28.28% 117.17% 126.26% 219.19% 10.10% 62.63% 100.00%
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.47 0.58 0.59 0.66 0.76 0.82 0.41 2.30% YoY % -18.97% -1.69% -10.61% -13.16% -7.32% 100.00% - Horiz. % 114.63% 141.46% 143.90% 160.98% 185.37% 200.00% 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