[EWINT] YoY Quarter Result on 2022-10-31 [#4] 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 28,554 43,145 34,746 57,384 254 4,886 27 219.02% YoY % -33.82% 24.17% -39.45% 22,492.13% -94.80% 17,996.30% - Horiz. % 105,755.55% 159,796.30% 128,688.89% 212,533.33% 940.74% 18,096.30% 100.00%
PBT -36,934 -94,645 -55,523 22,146 120,583 69,928 -35,701 0.57% YoY % 60.98% -70.46% -350.71% -81.63% 72.44% 295.87% - Horiz. % 103.45% 265.10% 155.52% -62.03% -337.76% -195.87% 100.00%
Tax -664 -778 -143 -4,285 -1,780 512 1,398 - YoY % 14.65% -444.06% 96.66% -140.73% -447.66% -63.38% - Horiz. % -47.50% -55.65% -10.23% -306.51% -127.32% 36.62% 100.00%
NP -37,598 -95,423 -55,666 17,861 118,803 70,440 -34,303 1.54% YoY % 60.60% -71.42% -411.66% -84.97% 68.66% 305.35% - Horiz. % 109.61% 278.18% 162.28% -52.07% -346.33% -205.35% 100.00%
NP to SH -37,694 -95,729 -56,256 17,440 118,291 70,075 -32,557 2.47% YoY % 60.62% -70.17% -422.57% -85.26% 68.81% 315.24% - Horiz. % 115.78% 294.04% 172.79% -53.57% -363.34% -215.24% 100.00%
Tax Rate - % - % - % 19.35 % 1.48 % -0.73 % - % - YoY % 0.00% 0.00% 0.00% 1,207.43% 302.74% 0.00% - Horiz. % 0.00% 0.00% 0.00% -2,650.68% -202.74% 100.00% -
Total Cost 66,152 138,568 90,412 39,523 -118,549 -65,554 34,330 11.55% YoY % -52.26% 53.26% 128.76% 133.34% -80.84% -290.95% - Horiz. % 192.69% 403.64% 263.36% 115.13% -345.32% -190.95% 100.00%
Net Worth 1,656,001 2,448,001 2,807,999 2,735,999 2,688,000 2,495,999 2,543,999 -6.90% YoY % -32.35% -12.82% 2.63% 1.79% 7.69% -1.89% - Horiz. % 65.09% 96.23% 110.38% 107.55% 105.66% 98.11% 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 144,000 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 1,656,001 2,448,001 2,807,999 2,735,999 2,688,000 2,495,999 2,543,999 -6.90% YoY % -32.35% -12.82% 2.63% 1.79% 7.69% -1.89% - Horiz. % 65.09% 96.23% 110.38% 107.55% 105.66% 98.11% 100.00%
NOSH 2,400,001 2,400,001 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 0.00% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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 -131.67 % -221.17 % -160.21 % 31.13 % 46,772.84 % 1,441.67 % -127,048.15 % -68.17% YoY % 40.47% -38.05% -614.65% -99.93% 3,144.35% 101.13% - Horiz. % 0.10% 0.17% 0.13% -0.02% -36.82% -1.13% 100.00%
ROE -2.28 % -3.91 % -2.00 % 0.64 % 4.40 % 2.81 % -1.28 % 10.10% YoY % 41.69% -95.50% -412.50% -85.45% 56.58% 319.53% - Horiz. % 178.12% 305.47% 156.25% -50.00% -343.75% -219.53% 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 1.19 1.80 1.45 2.39 0.01 0.20 0.00 - YoY % -33.89% 24.14% -39.33% 23,800.00% -95.00% 0.00% - Horiz. % 595.00% 900.00% 725.00% 1,195.00% 5.00% 100.00% -
EPS -1.57 -3.99 -2.34 0.73 4.93 2.92 -1.36 2.42% YoY % 60.65% -70.51% -420.55% -85.19% 68.84% 314.71% - Horiz. % 115.44% 293.38% 172.06% -53.68% -362.50% -214.71% 100.00%
DPS 6.00 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. % 100.00% - - - - - -
NAPS 0.6900 1.0200 1.1700 1.1400 1.1200 1.0400 1.0600 -6.90% YoY % -32.35% -12.82% 2.63% 1.79% 7.69% -1.89% - Horiz. % 65.09% 96.23% 110.38% 107.55% 105.66% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,400,001 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 1.19 1.80 1.45 2.39 0.01 0.20 0.00 - YoY % -33.89% 24.14% -39.33% 23,800.00% -95.00% 0.00% - Horiz. % 595.00% 900.00% 725.00% 1,195.00% 5.00% 100.00% -
EPS -1.57 -3.99 -2.34 0.73 4.93 2.92 -1.36 2.42% YoY % 60.65% -70.51% -420.55% -85.19% 68.84% 314.71% - Horiz. % 115.44% 293.38% 172.06% -53.68% -362.50% -214.71% 100.00%
DPS 6.00 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. % 100.00% - - - - - -
NAPS 0.6900 1.0200 1.1700 1.1400 1.1200 1.0400 1.0600 -6.90% YoY % -32.35% -12.82% 2.63% 1.79% 7.69% -1.89% - Horiz. % 65.09% 96.23% 110.38% 107.55% 105.66% 98.11% 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 0.3400 0.2650 0.4900 0.3700 0.7400 0.8950 1.0500 -
P/RPS 28.58 14.74 33.85 15.47 6,992.13 439.62 93,333.34 -74.02% YoY % 93.89% -56.45% 118.81% -99.78% 1,490.49% -99.53% - Horiz. % 0.03% 0.02% 0.04% 0.02% 7.49% 0.47% 100.00%
P/EPS -21.65 -6.64 -20.90 50.92 15.01 30.65 -77.40 -19.12% YoY % -226.05% 68.23% -141.04% 239.24% -51.03% 139.60% - Horiz. % 27.97% 8.58% 27.00% -65.79% -19.39% -39.60% 100.00%
EY -4.62 -15.05 -4.78 1.96 6.66 3.26 -1.29 23.68% YoY % 69.30% -214.85% -343.88% -70.57% 104.29% 352.71% - Horiz. % 358.14% 1,166.67% 370.54% -151.94% -516.28% -252.71% 100.00%
DY 17.65 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. % 100.00% - - - - - -
P/NAPS 0.49 0.26 0.42 0.32 0.66 0.86 0.99 -11.06% YoY % 88.46% -38.10% 31.25% -51.52% -23.26% -13.13% - Horiz. % 49.49% 26.26% 42.42% 32.32% 66.67% 86.87% 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 13/12/23 15/12/22 16/12/21 17/12/20 12/12/19 13/12/18 15/12/17 -
Price 0.3600 0.3700 0.4350 0.4650 1.0000 0.8350 1.0100 -
P/RPS 30.26 20.58 30.05 19.45 9,448.82 410.15 89,777.78 -73.60% YoY % 47.04% -31.51% 54.50% -99.79% 2,203.75% -99.54% - Horiz. % 0.03% 0.02% 0.03% 0.02% 10.52% 0.46% 100.00%
P/EPS -22.92 -9.28 -18.56 63.99 20.29 28.60 -74.45 -17.82% YoY % -146.98% 50.00% -129.00% 215.38% -29.06% 138.42% - Horiz. % 30.79% 12.46% 24.93% -85.95% -27.25% -38.42% 100.00%
EY -4.36 -10.78 -5.39 1.56 4.93 3.50 -1.34 21.72% YoY % 59.55% -100.00% -445.51% -68.36% 40.86% 361.19% - Horiz. % 325.37% 804.48% 402.24% -116.42% -367.91% -261.19% 100.00%
DY 16.67 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. % 100.00% - - - - - -
P/NAPS 0.52 0.36 0.37 0.41 0.89 0.80 0.95 -9.55% YoY % 44.44% -2.70% -9.76% -53.93% 11.25% -15.79% - Horiz. % 54.74% 37.89% 38.95% 43.16% 93.68% 84.21% 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