[BIG] YoY Quarter Result on 2022-09-30 [#1] 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 9,434 9,420 9,421 8,597 10,764 11,765 10,028 -1.01% YoY % 0.15% -0.01% 9.58% -20.13% -8.51% 17.32% - Horiz. % 94.08% 93.94% 93.95% 85.73% 107.34% 117.32% 100.00%
PBT 676 949 860 299 590 232 -1,914 - YoY % -28.77% 10.35% 187.63% -49.32% 154.31% 112.12% - Horiz. % -35.32% -49.58% -44.93% -15.62% -30.83% -12.12% 100.00%
Tax -166 -214 -92 0 -88 0 0 - YoY % 22.43% -132.61% 0.00% 0.00% 0.00% 0.00% - Horiz. % 188.64% 243.18% 104.55% -0.00% 100.00% - -
NP 510 735 768 299 502 232 -1,914 - YoY % -30.61% -4.30% 156.86% -40.44% 116.38% 112.12% - Horiz. % -26.65% -38.40% -40.13% -15.62% -26.23% -12.12% 100.00%
NP to SH 510 735 768 299 502 232 -1,914 - YoY % -30.61% -4.30% 156.86% -40.44% 116.38% 112.12% - Horiz. % -26.65% -38.40% -40.13% -15.62% -26.23% -12.12% 100.00%
Tax Rate 24.56 % 22.55 % 10.70 % - % 14.92 % - % - % - YoY % 8.91% 110.75% 0.00% 0.00% 0.00% 0.00% - Horiz. % 164.61% 151.14% 71.72% 0.00% 100.00% - -
Total Cost 8,924 8,685 8,653 8,298 10,262 11,533 11,942 -4.74% YoY % 2.75% 0.37% 4.28% -19.14% -11.02% -3.42% - Horiz. % 74.73% 72.73% 72.46% 69.49% 85.93% 96.58% 100.00%
Net Worth 41,263 38,723 28,566 28,566 27,412 31,259 33,664 3.45% YoY % 6.56% 35.56% 0.00% 4.21% -12.31% -7.14% - Horiz. % 122.57% 115.03% 84.86% 84.86% 81.43% 92.86% 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 41,263 38,723 28,566 28,566 27,412 31,259 33,664 3.45% YoY % 6.56% 35.56% 0.00% 4.21% -12.31% -7.14% - Horiz. % 122.57% 115.03% 84.86% 84.86% 81.43% 92.86% 100.00%
NOSH 63,481 63,481 52,901 52,901 48,092 48,092 48,092 4.73% YoY % 0.00% 20.00% 0.00% 10.00% 0.00% 0.00% - Horiz. % 132.00% 132.00% 110.00% 110.00% 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 5.41 % 7.80 % 8.15 % 3.48 % 4.66 % 1.97 % -19.09 % - YoY % -30.64% -4.29% 134.20% -25.32% 136.55% 110.32% - Horiz. % -28.34% -40.86% -42.69% -18.23% -24.41% -10.32% 100.00%
ROE 1.24 % 1.90 % 2.69 % 1.05 % 1.83 % 0.74 % -5.69 % - YoY % -34.74% -29.37% 156.19% -42.62% 147.30% 113.01% - Horiz. % -21.79% -33.39% -47.28% -18.45% -32.16% -13.01% 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 14.86 14.84 17.81 16.25 22.38 24.46 20.85 -5.49% YoY % 0.13% -16.68% 9.60% -27.39% -8.50% 17.31% - Horiz. % 71.27% 71.18% 85.42% 77.94% 107.34% 117.31% 100.00%
EPS 0.80 1.16 1.45 0.57 1.04 0.48 -3.98 - YoY % -31.03% -20.00% 154.39% -45.19% 116.67% 112.06% - Horiz. % -20.10% -29.15% -36.43% -14.32% -26.13% -12.06% 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 0.6500 0.6100 0.5400 0.5400 0.5700 0.6500 0.7000 -1.23% YoY % 6.56% 12.96% 0.00% -5.26% -12.31% -7.14% - Horiz. % 92.86% 87.14% 77.14% 77.14% 81.43% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.86 14.84 14.84 13.54 16.96 18.53 15.80 -1.02% YoY % 0.13% 0.00% 9.60% -20.17% -8.47% 17.28% - Horiz. % 94.05% 93.92% 93.92% 85.70% 107.34% 117.28% 100.00%
EPS 0.80 1.16 1.21 0.47 0.79 0.37 -3.02 - YoY % -31.03% -4.13% 157.45% -40.51% 113.51% 112.25% - Horiz. % -26.49% -38.41% -40.07% -15.56% -26.16% -12.25% 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 0.6500 0.6100 0.4500 0.4500 0.4318 0.4924 0.5303 3.45% YoY % 6.56% 35.56% 0.00% 4.21% -12.31% -7.15% - Horiz. % 122.57% 115.03% 84.86% 84.86% 81.43% 92.85% 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 0.6800 0.6350 1.0900 0.3800 0.3200 0.2800 0.4000 -
P/RPS 4.58 4.28 6.12 2.34 1.43 1.14 1.92 15.58% YoY % 7.01% -30.07% 161.54% 63.64% 25.44% -40.62% - Horiz. % 238.54% 222.92% 318.75% 121.88% 74.48% 59.38% 100.00%
P/EPS 84.64 54.84 75.08 67.23 30.66 58.04 -10.05 - YoY % 54.34% -26.96% 11.68% 119.28% -47.17% 677.51% - Horiz. % -842.19% -545.67% -747.06% -668.96% -305.07% -577.51% 100.00%
EY 1.18 1.82 1.33 1.49 3.26 1.72 -9.95 - YoY % -35.16% 36.84% -10.74% -54.29% 89.53% 117.29% - Horiz. % -11.86% -18.29% -13.37% -14.97% -32.76% -17.29% 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 1.05 1.04 2.02 0.70 0.56 0.43 0.57 10.71% YoY % 0.96% -48.51% 188.57% 25.00% 30.23% -24.56% - Horiz. % 184.21% 182.46% 354.39% 122.81% 98.25% 75.44% 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 28/11/23 24/11/22 24/11/21 25/11/20 26/11/19 27/11/18 29/11/17 -
Price 0.6950 0.6300 1.1200 0.4250 0.3150 0.3050 0.3900 -
P/RPS 4.68 4.25 6.29 2.62 1.41 1.25 1.87 16.51% YoY % 10.12% -32.43% 140.08% 85.82% 12.80% -33.16% - Horiz. % 250.27% 227.27% 336.36% 140.11% 75.40% 66.84% 100.00%
P/EPS 86.51 54.41 77.15 75.19 30.18 63.22 -9.80 - YoY % 59.00% -29.48% 2.61% 149.14% -52.26% 745.10% - Horiz. % -882.76% -555.20% -787.24% -767.24% -307.96% -645.10% 100.00%
EY 1.16 1.84 1.30 1.33 3.31 1.58 -10.20 - YoY % -36.96% 41.54% -2.26% -59.82% 109.49% 115.49% - Horiz. % -11.37% -18.04% -12.75% -13.04% -32.45% -15.49% 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 1.07 1.03 2.07 0.79 0.55 0.47 0.56 11.39% YoY % 3.88% -50.24% 162.03% 43.64% 17.02% -16.07% - Horiz. % 191.07% 183.93% 369.64% 141.07% 98.21% 83.93% 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 1 FY2023.pdf 
