[OCR] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Revenue 35,899 24,720 22,454 28,014 21,793 0 11,956 18.69% YoY % 45.22% 10.09% -19.85% 28.55% 0.00% 0.00% - Horiz. % 300.26% 206.76% 187.81% 234.31% 182.28% 0.00% 100.00%
PBT 876 2,508 178 1,811 1,870 0 335 16.16% YoY % -65.07% 1,308.99% -90.17% -3.16% 0.00% 0.00% - Horiz. % 261.49% 748.66% 53.13% 540.60% 558.21% 0.00% 100.00%
Tax -190 0 -76 -572 -351 0 -66 17.91% YoY % 0.00% 0.00% 86.71% -62.96% 0.00% 0.00% - Horiz. % 287.88% -0.00% 115.15% 866.67% 531.82% -0.00% 100.00%
NP 686 2,508 102 1,239 1,519 0 269 15.71% YoY % -72.65% 2,358.82% -91.77% -18.43% 0.00% 0.00% - Horiz. % 255.02% 932.34% 37.92% 460.59% 564.68% 0.00% 100.00%
NP to SH 57 2,161 63 1,204 1,517 0 288 -22.31% YoY % -97.36% 3,330.16% -94.77% -20.63% 0.00% 0.00% - Horiz. % 19.79% 750.35% 21.88% 418.06% 526.74% 0.00% 100.00%
Tax Rate 21.69 % - % 42.70 % 31.58 % 18.77 % - % 19.70 % 1.51% YoY % 0.00% 0.00% 35.21% 68.25% 0.00% 0.00% - Horiz. % 110.10% 0.00% 216.75% 160.30% 95.28% 0.00% 100.00%
Total Cost 35,213 22,212 22,352 26,775 20,274 0 11,687 18.76% YoY % 58.53% -0.63% -16.52% 32.07% 0.00% 0.00% - Horiz. % 301.30% 190.06% 191.26% 229.10% 173.47% 0.00% 100.00%
Net Worth 178,199 166,250 141,742 86,580 86,192 - 88,800 11.47% YoY % 7.19% 17.29% 63.71% 0.45% 0.00% 0.00% - Horiz. % 200.68% 187.22% 159.62% 97.50% 97.06% 0.00% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Net Worth 178,199 166,250 141,742 86,580 86,192 - 88,800 11.47% YoY % 7.19% 17.29% 63.71% 0.45% 0.00% 0.00% - Horiz. % 200.68% 187.22% 159.62% 97.50% 97.06% 0.00% 100.00%
NOSH 989,998 791,670 457,233 333,003 319,233 279,712 240,000 24.71% YoY % 25.05% 73.14% 37.31% 4.31% 14.13% 16.55% - Horiz. % 412.50% 329.86% 190.51% 138.75% 133.01% 116.55% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
NP Margin 1.91 % 10.15 % 0.45 % 4.42 % 6.97 % - % 2.25 % -2.52% YoY % -81.18% 2,155.56% -89.82% -36.59% 0.00% 0.00% - Horiz. % 84.89% 451.11% 20.00% 196.44% 309.78% 0.00% 100.00%
ROE 0.03 % 1.30 % 0.04 % 1.39 % 1.76 % - % 0.32 % -30.85% YoY % -97.69% 3,150.00% -97.12% -21.02% 0.00% 0.00% - Horiz. % 9.38% 406.25% 12.50% 434.38% 550.00% 0.00% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
RPS 3.63 3.12 4.91 8.41 6.83 - 4.98 -4.81% YoY % 16.35% -36.46% -41.62% 23.13% 0.00% 0.00% - Horiz. % 72.89% 62.65% 98.59% 168.88% 137.15% 0.00% 100.00%
EPS 0.01 0.27 0.01 0.36 0.48 0.00 0.12 -32.11% YoY % -96.30% 2,600.00% -97.22% -25.00% 0.00% 0.00% - Horiz. % 8.33% 225.00% 8.33% 300.00% 400.00% 0.00% 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 0.1800 0.2100 0.3100 0.2600 0.2700 - 0.3700 -10.62% YoY % -14.29% -32.26% 19.23% -3.70% 0.00% 0.00% - Horiz. % 48.65% 56.76% 83.78% 70.27% 72.97% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,385,997 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
RPS 2.59 1.78 1.62 2.02 1.57 - 0.86 18.75% YoY % 45.51% 9.88% -19.80% 28.66% 0.00% 0.00% - Horiz. % 301.16% 206.98% 188.37% 234.88% 182.56% 0.00% 100.00%
EPS 0.00 0.16 0.00 0.09 0.11 0.00 0.02 - YoY % 0.00% 0.00% 0.00% -18.18% 0.00% 0.00% - Horiz. % 0.00% 800.00% 0.00% 450.00% 550.00% 0.00% 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 0.1286 0.1200 0.1023 0.0625 0.0622 - 0.0641 11.46% YoY % 7.17% 17.30% 63.68% 0.48% 0.00% 0.00% - Horiz. % 200.62% 187.21% 159.59% 97.50% 97.04% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/10/16 -
Price 0.0850 0.1050 0.2500 0.2250 0.2700 0.4500 0.3850 -
P/RPS 2.34 3.36 5.09 2.67 3.96 0.00 7.73 -16.99% YoY % -30.36% -33.99% 90.64% -32.58% 0.00% 0.00% - Horiz. % 30.27% 43.47% 65.85% 34.54% 51.23% 0.00% 100.00%
P/EPS 1,476.31 38.47 1,814.42 62.23 56.82 0.00 320.83 26.86% YoY % 3,737.56% -97.88% 2,815.67% 9.52% 0.00% 0.00% - Horiz. % 460.15% 11.99% 565.54% 19.40% 17.71% 0.00% 100.00%
EY 0.07 2.60 0.06 1.61 1.76 0.00 0.31 -20.70% YoY % -97.31% 4,233.33% -96.27% -8.52% 0.00% 0.00% - Horiz. % 22.58% 838.71% 19.35% 519.35% 567.74% 0.00% 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 0.47 0.50 0.81 0.87 1.00 0.00 1.04 -11.64% YoY % -6.00% -38.27% -6.90% -13.00% 0.00% 0.00% - Horiz. % 45.19% 48.08% 77.88% 83.65% 96.15% 0.00% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Date - - - 29/06/20 29/05/19 - 14/12/16 -
Price 0.0800 0.1000 0.2200 0.3600 0.3200 0.0000 0.4000 -
P/RPS 2.21 3.20 4.48 4.28 4.69 0.00 8.03 -18.21% YoY % -30.94% -28.57% 4.67% -8.74% 0.00% 0.00% - Horiz. % 27.52% 39.85% 55.79% 53.30% 58.41% 0.00% 100.00%
P/EPS 1,389.47 36.63 1,596.69 99.57 67.34 0.00 333.33 24.92% YoY % 3,693.26% -97.71% 1,503.59% 47.86% 0.00% 0.00% - Horiz. % 416.85% 10.99% 479.01% 29.87% 20.20% 0.00% 100.00%
EY 0.07 2.73 0.06 1.00 1.49 0.00 0.30 -20.29% YoY % -97.44% 4,450.00% -94.00% -32.89% 0.00% 0.00% - Horiz. % 23.33% 910.00% 20.00% 333.33% 496.67% 0.00% 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 0.44 0.48 0.71 1.38 1.19 0.00 1.08 -13.06% YoY % -8.33% -32.39% -48.55% 15.97% 0.00% 0.00% - Horiz. % 40.74% 44.44% 65.74% 127.78% 110.19% 0.00% 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