[REACH] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 66,791 39,276 41,974 17,439 35,208 40,836 22,106 20.23% YoY % 70.06% -6.43% 140.69% -50.47% -13.78% 84.73% - Horiz. % 302.14% 177.67% 189.88% 78.89% 159.27% 184.73% 100.00%
PBT 3,609 12,912 -10,240 -50,322 -17,161 -13,861 -23,651 - YoY % -72.05% 226.09% 79.65% -193.23% -23.81% 41.39% - Horiz. % -15.26% -54.59% 43.30% 212.77% 72.56% 58.61% 100.00%
Tax -294 3,459 4,001 14,153 515 -4,426 3,143 - YoY % -108.50% -13.55% -71.73% 2,648.16% 111.64% -240.82% - Horiz. % -9.35% 110.05% 127.30% 450.30% 16.39% -140.82% 100.00%
NP 3,315 16,371 -6,239 -36,169 -16,646 -18,287 -20,508 - YoY % -79.75% 362.40% 82.75% -117.28% 8.97% 10.83% - Horiz. % -16.16% -79.83% 30.42% 176.37% 81.17% 89.17% 100.00%
NP to SH 6,634 16,919 -916 -25,436 -11,585 -5,125 -12,312 - YoY % -60.79% 1,947.05% 96.40% -119.56% -126.05% 58.37% - Horiz. % -53.88% -137.42% 7.44% 206.60% 94.10% 41.63% 100.00%
Tax Rate 8.15 % -26.79 % - % - % - % - % - % - YoY % 130.42% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -30.42% 100.00% - - - - -
Total Cost 63,476 22,905 48,213 53,608 51,854 59,123 42,614 6.86% YoY % 177.13% -52.49% -10.06% 3.38% -12.29% 38.74% - Horiz. % 148.96% 53.75% 113.14% 125.80% 121.68% 138.74% 100.00%
Net Worth 447,080 383,744 471,457 581,098 822,309 800,381 953,879 -11.86% YoY % 16.50% -18.60% -18.87% -29.33% 2.74% -16.09% - Horiz. % 46.87% 40.23% 49.43% 60.92% 86.21% 83.91% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 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 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 447,080 383,744 471,457 581,098 822,309 800,381 953,879 -11.86% YoY % 16.50% -18.60% -18.87% -29.33% 2.74% -16.09% - Horiz. % 46.87% 40.23% 49.43% 60.92% 86.21% 83.91% 100.00%
NOSH 2,128,957 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 11.69% YoY % 94.17% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 194.17% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.96 % 41.68 % -14.86 % -207.40 % -47.28 % -44.78 % -92.77 % - YoY % -88.10% 380.48% 92.84% -338.66% -5.58% 51.73% - Horiz. % -5.35% -44.93% 16.02% 223.56% 50.96% 48.27% 100.00%
ROE 1.48 % 4.41 % -0.19 % -4.38 % -1.41 % -0.64 % -1.29 % - YoY % -66.44% 2,421.05% 95.66% -210.64% -120.31% 50.39% - Horiz. % -114.73% -341.86% 14.73% 339.53% 109.30% 49.61% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.14 3.58 3.83 1.59 3.21 3.72 2.02 7.63% YoY % -12.29% -6.53% 140.88% -50.47% -13.71% 84.16% - Horiz. % 155.45% 177.23% 189.60% 78.71% 158.91% 184.16% 100.00%
EPS 0.00 0.02 0.00 -0.02 -0.01 -0.01 -0.01 - YoY % 0.00% 0.00% 0.00% -100.00% 0.00% 0.00% - Horiz. % -0.00% -200.00% -0.00% 200.00% 100.00% 100.00% 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 0.2100 0.3500 0.4300 0.5300 0.7500 0.7300 0.8700 -21.08% YoY % -40.00% -18.60% -18.87% -29.33% 2.74% -16.09% - Horiz. % 24.14% 40.23% 49.43% 60.92% 86.21% 83.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,128,957 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.14 1.84 1.97 0.82 1.65 1.92 1.04 20.21% YoY % 70.65% -6.60% 140.24% -50.30% -14.06% 84.62% - Horiz. % 301.92% 176.92% 189.42% 78.85% 158.65% 184.62% 100.00%
EPS 0.00 0.79 -0.04 -1.19 -0.54 -0.24 -0.58 - YoY % 0.00% 2,075.00% 96.64% -120.37% -125.00% 58.62% - Horiz. % -0.00% -136.21% 6.90% 205.17% 93.10% 41.38% 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 0.2100 0.1803 0.2215 0.2730 0.3863 0.3760 0.4481 -11.86% YoY % 16.47% -18.60% -18.86% -29.33% 2.74% -16.09% - Horiz. % 46.86% 40.24% 49.43% 60.92% 86.21% 83.91% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.0450 0.0350 0.0800 0.0750 0.1950 0.4400 0.3900 -
P/RPS 1.43 0.98 2.09 4.72 6.07 11.81 19.34 -35.20% YoY % 45.92% -53.11% -55.72% -22.24% -48.60% -38.93% - Horiz. % 7.39% 5.07% 10.81% 24.41% 31.39% 61.07% 100.00%
P/EPS 14.44 2.27 -95.76 -3.23 -18.45 -94.13 -34.73 - YoY % 536.12% 102.37% -2,864.71% 82.49% 80.40% -171.03% - Horiz. % -41.58% -6.54% 275.73% 9.30% 53.12% 271.03% 100.00%
EY 6.92 44.09 -1.04 -30.93 -5.42 -1.06 -2.88 - YoY % -84.30% 4,339.42% 96.64% -470.66% -411.32% 63.19% - Horiz. % -240.28% -1,530.90% 36.11% 1,073.96% 188.19% 36.81% 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 0.21 0.10 0.19 0.14 0.26 0.60 0.45 -11.92% YoY % 110.00% -47.37% 35.71% -46.15% -56.67% 33.33% - Horiz. % 46.67% 22.22% 42.22% 31.11% 57.78% 133.33% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date - 30/11/22 30/11/21 30/11/20 26/11/19 30/11/18 29/11/17 -
Price 0.0450 0.0400 0.0700 0.1000 0.1900 0.3250 0.4300 -
P/RPS 1.43 1.12 1.83 6.29 5.92 8.73 21.33 -36.25% YoY % 27.68% -38.80% -70.91% 6.25% -32.19% -59.07% - Horiz. % 6.70% 5.25% 8.58% 29.49% 27.75% 40.93% 100.00%
P/EPS 14.44 2.59 -83.79 -4.31 -17.98 -69.53 -38.29 - YoY % 457.53% 103.09% -1,844.08% 76.03% 74.14% -81.59% - Horiz. % -37.71% -6.76% 218.83% 11.26% 46.96% 181.59% 100.00%
EY 6.92 38.58 -1.19 -23.20 -5.56 -1.44 -2.61 - YoY % -82.06% 3,342.02% 94.87% -317.27% -286.11% 44.83% - Horiz. % -265.13% -1,478.16% 45.59% 888.89% 213.03% 55.17% 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 0.21 0.11 0.16 0.19 0.25 0.45 0.49 -13.16% YoY % 90.91% -31.25% -15.79% -24.00% -44.44% -8.16% - Horiz. % 42.86% 22.45% 32.65% 38.78% 51.02% 91.84% 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
Financial Result Quarter 3 2022.pdf 
