[JOE] YoY Quarter Result on 2022-03-31 [#4] 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 31/03/17 CAGR
Revenue 4,927 4,506 4,704 7,590 7,339 14,030 17,009 -18.65% YoY % 9.34% -4.21% -38.02% 3.42% -47.69% -17.51% - Horiz. % 28.97% 26.49% 27.66% 44.62% 43.15% 82.49% 100.00%
PBT -561 -8,594 -1,334 -2,220 -791 -348 -1,383 -13.96% YoY % 93.47% -544.23% 39.91% -180.66% -127.30% 74.84% - Horiz. % 40.56% 621.40% 96.46% 160.52% 57.19% 25.16% 100.00%
Tax -432 -669 -797 -264 -237 -57 380 - YoY % 35.43% 16.06% -201.89% -11.39% -315.79% -115.00% - Horiz. % -113.68% -176.05% -209.74% -69.47% -62.37% -15.00% 100.00%
NP -993 -9,263 -2,131 -2,484 -1,028 -405 -1,003 -0.17% YoY % 89.28% -334.68% 14.21% -141.63% -153.83% 59.62% - Horiz. % 99.00% 923.53% 212.46% 247.66% 102.49% 40.38% 100.00%
NP to SH -1,059 -9,189 -2,204 -2,270 -1,181 -177 -1,011 0.78% YoY % 88.48% -316.92% 2.91% -92.21% -567.23% 82.49% - Horiz. % 104.75% 908.90% 218.00% 224.53% 116.82% 17.51% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,920 13,769 6,835 10,074 8,367 14,435 18,012 -16.92% YoY % -57.00% 101.45% -32.15% 20.40% -42.04% -19.86% - Horiz. % 32.87% 76.44% 37.95% 55.93% 46.45% 80.14% 100.00%
Net Worth 183,547 199,725 168,251 107,853 107,853 107,853 107,853 9.26% YoY % -8.10% 18.71% 56.00% 0.00% 0.00% 0.00% - Horiz. % 170.18% 185.18% 156.00% 100.00% 100.00% 100.00% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 183,547 199,725 168,251 107,853 107,853 107,853 107,853 9.26% YoY % -8.10% 18.71% 56.00% 0.00% 0.00% 0.00% - Horiz. % 170.18% 185.18% 156.00% 100.00% 100.00% 100.00% 100.00%
NOSH 3,059,119 2,853,217 1,529,559 980,490 980,490 980,490 980,490 20.87% YoY % 7.22% 86.54% 56.00% 0.00% 0.00% 0.00% - Horiz. % 312.00% 291.00% 156.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -20.15 % -205.57 % -45.30 % -32.73 % -14.01 % -2.89 % -5.90 % 22.71% YoY % 90.20% -353.80% -38.41% -133.62% -384.78% 51.02% - Horiz. % 341.53% 3,484.24% 767.80% 554.75% 237.46% 48.98% 100.00%
ROE -0.58 % -4.60 % -1.31 % -2.10 % -1.09 % -0.16 % -0.94 % -7.73% YoY % 87.39% -251.15% 37.62% -92.66% -581.25% 82.98% - Horiz. % 61.70% 489.36% 139.36% 223.40% 115.96% 17.02% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.16 0.16 0.31 0.77 0.75 1.43 1.73 -32.74% YoY % 0.00% -48.39% -59.74% 2.67% -47.55% -17.34% - Horiz. % 9.25% 9.25% 17.92% 44.51% 43.35% 82.66% 100.00%
EPS -0.03 -0.32 -0.14 -0.23 -0.12 -0.02 -0.10 -18.17% YoY % 90.62% -128.57% 39.13% -91.67% -500.00% 80.00% - Horiz. % 30.00% 320.00% 140.00% 230.00% 120.00% 20.00% 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 0.0600 0.0700 0.1100 0.1100 0.1100 0.1100 0.1100 -9.60% YoY % -14.29% -36.36% 0.00% 0.00% 0.00% 0.00% - Horiz. % 54.55% 63.64% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,911 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.61 1.47 1.54 2.48 2.40 4.59 5.56 -18.65% YoY % 9.52% -4.55% -37.90% 3.33% -47.71% -17.45% - Horiz. % 28.96% 26.44% 27.70% 44.60% 43.17% 82.55% 100.00%
EPS -0.35 -3.00 -0.72 -0.74 -0.39 -0.06 -0.33 0.99% YoY % 88.33% -316.67% 2.70% -89.74% -550.00% 81.82% - Horiz. % 106.06% 909.09% 218.18% 224.24% 118.18% 18.18% 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 0.6000 0.6529 0.5500 0.3526 0.3526 0.3526 0.3526 9.26% YoY % -8.10% 18.71% 55.98% 0.00% 0.00% 0.00% - Horiz. % 170.16% 185.17% 155.98% 100.00% 100.00% 100.00% 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 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.0150 0.0250 0.0700 0.0750 0.1050 0.0900 0.1150 -
P/RPS 9.31 15.83 22.76 9.69 14.03 6.29 6.63 5.82% YoY % -41.19% -30.45% 134.88% -30.93% 123.05% -5.13% - Horiz. % 140.42% 238.76% 343.29% 146.15% 211.61% 94.87% 100.00%
P/EPS -43.33 -7.76 -48.58 -32.40 -87.17 -498.55 -111.53 -14.57% YoY % -458.38% 84.03% -49.94% 62.83% 82.52% -347.01% - Horiz. % 38.85% 6.96% 43.56% 29.05% 78.16% 447.01% 100.00%
EY -2.31 -12.88 -2.06 -3.09 -1.15 -0.20 -0.90 17.00% YoY % 82.07% -525.24% 33.33% -168.70% -475.00% 77.78% - Horiz. % 256.67% 1,431.11% 228.89% 343.33% 127.78% 22.22% 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 0.25 0.36 0.64 0.68 0.95 0.82 1.05 -21.26% YoY % -30.56% -43.75% -5.88% -28.42% 15.85% -21.90% - Horiz. % 23.81% 34.29% 60.95% 64.76% 90.48% 78.10% 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 31/03/17 CAGR
Date - 31/05/22 - 29/06/20 27/05/19 25/05/18 26/05/17 -
Price 0.0150 0.0350 0.0400 0.0950 0.1400 0.0900 0.1000 -
P/RPS 9.31 22.16 13.01 12.27 18.70 6.29 5.76 8.33% YoY % -57.99% 70.33% 6.03% -34.39% 197.30% 9.20% - Horiz. % 161.63% 384.72% 225.87% 213.02% 324.65% 109.20% 100.00%
P/EPS -43.33 -10.87 -27.76 -41.03 -116.23 -498.55 -96.98 -12.56% YoY % -298.62% 60.84% 32.34% 64.70% 76.69% -414.08% - Horiz. % 44.68% 11.21% 28.62% 42.31% 119.85% 514.08% 100.00%
EY -2.31 -9.20 -3.60 -2.44 -0.86 -0.20 -1.03 14.40% YoY % 74.89% -155.56% -47.54% -183.72% -330.00% 80.58% - Horiz. % 224.27% 893.20% 349.51% 236.89% 83.50% 19.42% 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 0.25 0.50 0.36 0.86 1.27 0.82 0.91 -19.36% YoY % -50.00% 38.89% -58.14% -32.28% 54.88% -9.89% - Horiz. % 27.47% 54.95% 39.56% 94.51% 139.56% 90.11% 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