[BIG] YoY Quarter Result on 2020-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 9,038 9,772 6,551 4,438 9,945 10,260 8,949 0.16% YoY % -7.51% 49.17% 47.61% -55.37% -3.07% 14.65% - Horiz. % 100.99% 109.20% 73.20% 49.59% 111.13% 114.65% 100.00%
PBT 973 817 -990 -1,908 -959 -1,611 -3,032 - YoY % 19.09% 182.53% 48.11% -98.96% 40.47% 46.87% - Horiz. % -32.09% -26.95% 32.65% 62.93% 31.63% 53.13% 100.00%
Tax 353 -125 -137 220 -730 939 1,669 -22.80% YoY % 382.40% 8.76% -162.27% 130.14% -177.74% -43.74% - Horiz. % 21.15% -7.49% -8.21% 13.18% -43.74% 56.26% 100.00%
NP 1,326 692 -1,127 -1,688 -1,689 -672 -1,363 - YoY % 91.62% 161.40% 33.23% 0.06% -151.34% 50.70% - Horiz. % -97.29% -50.77% 82.69% 123.84% 123.92% 49.30% 100.00%
NP to SH 1,326 692 -1,127 -1,688 -1,689 -672 -1,363 - YoY % 91.62% 161.40% 33.23% 0.06% -151.34% 50.70% - Horiz. % -97.29% -50.77% 82.69% 123.84% 123.92% 49.30% 100.00%
Tax Rate -36.28 % 15.30 % - % - % - % - % - % - YoY % -337.12% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -237.12% 100.00% - - - - -
Total Cost 7,712 9,080 7,678 6,126 11,634 10,932 10,312 -4.72% YoY % -15.07% 18.26% 25.33% -47.34% 6.42% 6.01% - Horiz. % 74.79% 88.05% 74.46% 59.41% 112.82% 106.01% 100.00%
Net Worth 40,628 34,932 28,037 28,037 26,931 31,259 35,588 2.23% YoY % 16.31% 24.59% 0.00% 4.11% -13.85% -12.16% - Horiz. % 114.16% 98.16% 78.78% 78.78% 75.68% 87.84% 100.00%
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 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 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 40,628 34,932 28,037 28,037 26,931 31,259 35,588 2.23% YoY % 16.31% 24.59% 0.00% 4.11% -13.85% -12.16% - Horiz. % 114.16% 98.16% 78.78% 78.78% 75.68% 87.84% 100.00%
NOSH 63,481 58,220 52,901 52,901 48,092 48,092 48,092 4.73% YoY % 9.04% 10.05% 0.00% 10.00% 0.00% 0.00% - Horiz. % 132.00% 121.06% 110.00% 110.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.67 % 7.08 % -17.20 % -38.04 % -16.98 % -6.55 % -15.23 % - YoY % 107.20% 141.16% 54.78% -124.03% -159.24% 56.99% - Horiz. % -96.32% -46.49% 112.94% 249.77% 111.49% 43.01% 100.00%
ROE 3.26 % 1.98 % -4.02 % -6.02 % -6.27 % -2.15 % -3.83 % - YoY % 64.65% 149.25% 33.22% 3.99% -191.63% 43.86% - Horiz. % -85.12% -51.70% 104.96% 157.18% 163.71% 56.14% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.24 16.78 12.38 8.39 20.68 21.33 18.61 -4.36% YoY % -15.14% 35.54% 47.56% -59.43% -3.05% 14.62% - Horiz. % 76.52% 90.17% 66.52% 45.08% 111.12% 114.62% 100.00%
EPS 2.09 1.19 -2.13 -3.19 -3.51 -1.40 -2.83 - YoY % 75.63% 155.87% 33.23% 9.12% -150.71% 50.53% - Horiz. % -73.85% -42.05% 75.27% 112.72% 124.03% 49.47% 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 0.6400 0.6000 0.5300 0.5300 0.5600 0.6500 0.7400 -2.39% YoY % 6.67% 13.21% 0.00% -5.36% -13.85% -12.16% - Horiz. % 86.49% 81.08% 71.62% 71.62% 75.68% 87.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.24 15.39 10.32 6.99 15.67 16.16 14.10 0.16% YoY % -7.47% 49.13% 47.64% -55.39% -3.03% 14.61% - Horiz. % 100.99% 109.15% 73.19% 49.57% 111.13% 114.61% 100.00%
EPS 2.09 1.09 -1.78 -2.66 -2.66 -1.06 -2.15 - YoY % 91.74% 161.24% 33.08% 0.00% -150.94% 50.70% - Horiz. % -97.21% -50.70% 82.79% 123.72% 123.72% 49.30% 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 0.6400 0.5503 0.4417 0.4417 0.4242 0.4924 0.5606 2.23% YoY % 16.30% 24.59% 0.00% 4.13% -13.85% -12.17% - Horiz. % 114.16% 98.16% 78.79% 78.79% 75.67% 87.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.6550 0.6900 0.6300 0.2700 0.3300 0.3000 0.4400 -
P/RPS 4.60 4.11 5.09 3.22 1.60 1.41 2.36 11.76% YoY % 11.92% -19.25% 58.07% 101.25% 13.48% -40.25% - Horiz. % 194.92% 174.15% 215.68% 136.44% 67.80% 59.75% 100.00%
P/EPS 31.36 58.05 -29.57 -8.46 -9.40 -21.47 -15.52 - YoY % -45.98% 296.31% -249.53% 10.00% 56.22% -38.34% - Horiz. % -202.06% -374.03% 190.53% 54.51% 60.57% 138.34% 100.00%
EY 3.19 1.72 -3.38 -11.82 -10.64 -4.66 -6.44 - YoY % 85.47% 150.89% 71.40% -11.09% -128.33% 27.64% - Horiz. % -49.53% -26.71% 52.48% 183.54% 165.22% 72.36% 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 1.02 1.15 1.19 0.51 0.59 0.46 0.59 9.55% YoY % -11.30% -3.36% 133.33% -13.56% 28.26% -22.03% - Horiz. % 172.88% 194.92% 201.69% 86.44% 100.00% 77.97% 100.00%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 14/09/21 25/08/20 30/08/19 21/08/18 24/08/17 -
Price 0.6950 0.7400 1.4100 0.5500 0.3500 0.3100 0.4100 -
P/RPS 4.88 4.41 11.39 6.56 1.69 1.45 2.20 14.19% YoY % 10.66% -61.28% 73.63% 288.17% 16.55% -34.09% - Horiz. % 221.82% 200.45% 517.73% 298.18% 76.82% 65.91% 100.00%
P/EPS 33.27 62.26 -66.19 -17.24 -9.97 -22.19 -14.47 - YoY % -46.56% 194.06% -283.93% -72.92% 55.07% -53.35% - Horiz. % -229.92% -430.27% 457.43% 119.14% 68.90% 153.35% 100.00%
EY 3.01 1.61 -1.51 -5.80 -10.03 -4.51 -6.91 - YoY % 86.96% 206.62% 73.97% 42.17% -122.39% 34.73% - Horiz. % -43.56% -23.30% 21.85% 83.94% 145.15% 65.27% 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 1.09 1.23 2.66 1.04 0.63 0.48 0.55 12.07% YoY % -11.38% -53.76% 155.77% 65.08% 31.25% -12.73% - Horiz. % 198.18% 223.64% 483.64% 189.09% 114.55% 87.27% 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
BIG - Qtr 4 FY2020.pdf 
