[VELOCITY] 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 15,926 7,748 7,586 2,445 663 1,170 2,225 38.80% YoY % 105.55% 2.14% 210.27% 268.78% -43.33% -47.42% - Horiz. % 715.78% 348.22% 340.94% 109.89% 29.80% 52.58% 100.00%
PBT 1,942 -1,492 -366 -163 -2,820 -2,094 -750 - YoY % 230.16% -307.65% -124.54% 94.22% -34.67% -179.20% - Horiz. % -258.93% 198.93% 48.80% 21.73% 376.00% 279.20% 100.00%
Tax -311 -657 -333 -40 11 -3 -159 11.82% YoY % 52.66% -97.30% -732.50% -463.64% 466.67% 98.11% - Horiz. % 195.60% 413.21% 209.43% 25.16% -6.92% 1.89% 100.00%
NP 1,631 -2,149 -699 -203 -2,809 -2,097 -909 - YoY % 175.90% -207.44% -244.33% 92.77% -33.95% -130.69% - Horiz. % -179.43% 236.41% 76.90% 22.33% 309.02% 230.69% 100.00%
NP to SH 1,142 -2,149 -699 -203 -2,809 -2,097 -909 - YoY % 153.14% -207.44% -244.33% 92.77% -33.95% -130.69% - Horiz. % -125.63% 236.41% 76.90% 22.33% 309.02% 230.69% 100.00%
Tax Rate 16.01 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 14,295 9,897 8,285 2,648 3,472 3,267 3,134 28.76% YoY % 44.44% 19.46% 212.88% -23.73% 6.27% 4.24% - Horiz. % 456.13% 315.79% 264.36% 84.49% 110.78% 104.24% 100.00%
Net Worth 385,413 403,924 309,850 109,157 110,333 100,216 92,426 26.86% YoY % -4.58% 30.36% 183.86% -1.07% 10.10% 8.43% - Horiz. % 416.99% 437.02% 335.24% 118.10% 119.37% 108.43% 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 385,413 403,924 309,850 109,157 110,333 100,216 92,426 26.86% YoY % -4.58% 30.36% 183.86% -1.07% 10.10% 8.43% - Horiz. % 416.99% 437.02% 335.24% 118.10% 119.37% 108.43% 100.00%
NOSH 1,381,410 1,381,410 690,705 232,844 230,198 198,606 171,509 41.56% YoY % 0.00% 100.00% 196.64% 1.15% 15.91% 15.80% - Horiz. % 805.44% 805.44% 402.72% 135.76% 134.22% 115.80% 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 10.24 % -27.74 % -9.21 % -8.30 % -423.68 % -179.23 % -40.85 % - YoY % 136.91% -201.19% -10.96% 98.04% -136.39% -338.75% - Horiz. % -25.07% 67.91% 22.55% 20.32% 1,037.16% 438.75% 100.00%
ROE 0.30 % -0.53 % -0.23 % -0.19 % -2.55 % -2.09 % -0.98 % - YoY % 156.60% -130.43% -21.05% 92.55% -22.01% -113.27% - Horiz. % -30.61% 54.08% 23.47% 19.39% 260.20% 213.27% 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 1.15 0.56 1.10 1.05 0.29 0.59 1.30 -2.02% YoY % 105.36% -49.09% 4.76% 262.07% -50.85% -54.62% - Horiz. % 88.46% 43.08% 84.62% 80.77% 22.31% 45.38% 100.00%
EPS 0.08 -0.16 -0.10 -0.09 -1.22 -1.06 -0.53 - YoY % 150.00% -60.00% -11.11% 92.62% -15.09% -100.00% - Horiz. % -15.09% 30.19% 18.87% 16.98% 230.19% 200.00% 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 0.2790 0.2924 0.4486 0.4688 0.4793 0.5046 0.5389 -10.39% YoY % -4.58% -34.82% -4.31% -2.19% -5.01% -6.36% - Horiz. % 51.77% 54.26% 83.24% 86.99% 88.94% 93.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,381,410 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.15 0.56 0.55 0.18 0.05 0.08 0.16 38.90% YoY % 105.36% 1.82% 205.56% 260.00% -37.50% -50.00% - Horiz. % 718.75% 350.00% 343.75% 112.50% 31.25% 50.00% 100.00%
EPS 0.08 -0.16 -0.05 -0.01 -0.20 -0.15 -0.07 - YoY % 150.00% -220.00% -400.00% 95.00% -33.33% -114.29% - Horiz. % -114.29% 228.57% 71.43% 14.29% 285.71% 214.29% 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 0.2790 0.2924 0.2243 0.0790 0.0799 0.0725 0.0669 26.86% YoY % -4.58% 30.36% 183.92% -1.13% 10.21% 8.37% - Horiz. % 417.04% 437.07% 335.28% 118.09% 119.43% 108.37% 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 0.0650 0.0350 0.1100 0.2550 0.5350 0.7500 0.6400 -
P/RPS 5.64 6.24 10.02 24.28 185.76 127.31 49.33 -30.32% YoY % -9.62% -37.72% -58.73% -86.93% 45.91% 158.08% - Horiz. % 11.43% 12.65% 20.31% 49.22% 376.57% 258.08% 100.00%
P/EPS 78.63 -22.50 -108.69 -292.49 -43.84 -71.03 -120.75 - YoY % 449.47% 79.30% 62.84% -567.18% 38.28% 41.18% - Horiz. % -65.12% 18.63% 90.01% 242.23% 36.31% 58.82% 100.00%
EY 1.27 -4.44 -0.92 -0.34 -2.28 -1.41 -0.83 - YoY % 128.60% -382.61% -170.59% 85.09% -61.70% -69.88% - Horiz. % -153.01% 534.94% 110.84% 40.96% 274.70% 169.88% 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 0.23 0.12 0.25 0.54 1.12 1.49 1.19 -23.95% YoY % 91.67% -52.00% -53.70% -51.79% -24.83% 25.21% - Horiz. % 19.33% 10.08% 21.01% 45.38% 94.12% 125.21% 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 30/11/23 29/11/22 29/11/21 27/11/20 26/11/19 27/11/18 27/11/17 -
Price 0.0450 0.0400 0.1150 0.2850 0.4450 0.7350 0.6700 -
P/RPS 3.90 7.13 10.47 27.14 154.51 124.77 51.65 -34.97% YoY % -45.30% -31.90% -61.42% -82.43% 23.84% 141.57% - Horiz. % 7.55% 13.80% 20.27% 52.55% 299.15% 241.57% 100.00%
P/EPS 54.43 -25.71 -113.64 -326.90 -36.47 -69.61 -126.42 - YoY % 311.71% 77.38% 65.24% -796.35% 47.61% 44.94% - Horiz. % -43.05% 20.34% 89.89% 258.58% 28.85% 55.06% 100.00%
EY 1.84 -3.89 -0.88 -0.31 -2.74 -1.44 -0.79 - YoY % 147.30% -342.05% -183.87% 88.69% -90.28% -82.28% - Horiz. % -232.91% 492.41% 111.39% 39.24% 346.84% 182.28% 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 0.16 0.14 0.26 0.61 0.93 1.46 1.24 -28.90% YoY % 14.29% -46.15% -57.38% -34.41% -36.30% 17.74% - Horiz. % 12.90% 11.29% 20.97% 49.19% 75.00% 117.74% 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
CSH-Quarterly Report for the 1st quarter ended 30 Sep 2022.pdf 
