[VELOCITY] YoY Quarter Result on 2022-03-31 [#3] 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 9,665 10,142 2,591 2,220 2,717 3,721 3,150 20.53% YoY % -4.70% 291.43% 16.71% -18.29% -26.98% 18.13% - Horiz. % 306.83% 321.97% 82.25% 70.48% 86.25% 118.13% 100.00%
PBT -1,098 -1,661 -1,122 -1,338 -1,468 -2,236 -1,213 -1.65% YoY % 33.90% -48.04% 16.14% 8.86% 34.35% -84.34% - Horiz. % 90.52% 136.93% 92.50% 110.31% 121.02% 184.34% 100.00%
Tax -87 -358 -97 -13 -27 -27 -37 15.31% YoY % 75.70% -269.07% -646.15% 51.85% 0.00% 27.03% - Horiz. % 235.14% 967.57% 262.16% 35.14% 72.97% 72.97% 100.00%
NP -1,185 -2,019 -1,219 -1,351 -1,495 -2,263 -1,250 -0.89% YoY % 41.31% -65.63% 9.77% 9.63% 33.94% -81.04% - Horiz. % 94.80% 161.52% 97.52% 108.08% 119.60% 181.04% 100.00%
NP to SH -938 -2,019 -1,219 -1,351 -1,495 -2,263 -1,250 -4.67% YoY % 53.54% -65.63% 9.77% 9.63% 33.94% -81.04% - Horiz. % 75.04% 161.52% 97.52% 108.08% 119.60% 181.04% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 10,850 12,161 3,810 3,571 4,212 5,984 4,400 16.23% YoY % -10.78% 219.19% 6.69% -15.22% -29.61% 36.00% - Horiz. % 246.59% 276.39% 86.59% 81.16% 95.73% 136.00% 100.00%
Net Worth 410,969 354,366 162,599 109,064 97,754 103,525 84,200 30.23% YoY % 15.97% 117.94% 49.09% 11.57% -5.57% 22.95% - Horiz. % 488.08% 420.86% 193.11% 129.53% 116.10% 122.95% 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 410,969 354,366 162,599 109,064 97,754 103,525 84,200 30.23% YoY % 15.97% 117.94% 49.09% 11.57% -5.57% 22.95% - Horiz. % 488.08% 420.86% 193.11% 129.53% 116.10% 122.95% 100.00%
NOSH 1,381,410 1,189,548 358,148 232,844 198,606 197,266 145,348 45.52% YoY % 16.13% 232.14% 53.81% 17.24% 0.68% 35.72% - Horiz. % 950.41% 818.41% 246.41% 160.20% 136.64% 135.72% 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 -12.26 % -19.91 % -47.05 % -60.86 % -55.02 % -60.82 % -39.68 % -17.77% YoY % 38.42% 57.68% 22.69% -10.61% 9.54% -53.28% - Horiz. % 30.90% 50.18% 118.57% 153.38% 138.66% 153.28% 100.00%
ROE -0.23 % -0.57 % -0.75 % -1.24 % -1.53 % -2.19 % -1.48 % -26.67% YoY % 59.65% 24.00% 39.52% 18.95% 30.14% -47.97% - Horiz. % 15.54% 38.51% 50.68% 83.78% 103.38% 147.97% 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 0.70 0.85 0.72 0.95 1.37 1.89 2.17 -17.18% YoY % -17.65% 18.06% -24.21% -30.66% -27.51% -12.90% - Horiz. % 32.26% 39.17% 33.18% 43.78% 63.13% 87.10% 100.00%
EPS -0.07 -0.17 -0.34 -0.58 -0.75 -1.15 -0.86 -34.16% YoY % 58.82% 50.00% 41.38% 22.67% 34.78% -33.72% - Horiz. % 8.14% 19.77% 39.53% 67.44% 87.21% 133.72% 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 0.2975 0.2979 0.4540 0.4684 0.4922 0.5248 0.5793 -10.51% YoY % -0.13% -34.38% -3.07% -4.84% -6.21% -9.41% - Horiz. % 51.36% 51.42% 78.37% 80.86% 84.96% 90.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,381,410 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.70 0.73 0.19 0.16 0.20 0.27 0.23 20.37% YoY % -4.11% 284.21% 18.75% -20.00% -25.93% 17.39% - Horiz. % 304.35% 317.39% 82.61% 69.57% 86.96% 117.39% 100.00%
EPS -0.07 -0.15 -0.09 -0.10 -0.11 -0.16 -0.09 -4.10% YoY % 53.33% -66.67% 10.00% 9.09% 31.25% -77.78% - Horiz. % 77.78% 166.67% 100.00% 111.11% 122.22% 177.78% 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 0.2975 0.2565 0.1177 0.0790 0.0708 0.0749 0.0610 30.21% YoY % 15.98% 117.93% 48.99% 11.58% -5.47% 22.79% - Horiz. % 487.70% 420.49% 192.95% 129.51% 116.07% 122.79% 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 0.0400 0.1400 0.2400 0.1450 0.7900 0.8100 0.6250 -
P/RPS 5.72 16.42 33.17 15.21 57.75 42.94 28.84 -23.62% YoY % -65.16% -50.50% 118.08% -73.66% 34.49% 48.89% - Horiz. % 19.83% 56.93% 115.01% 52.74% 200.24% 148.89% 100.00%
P/EPS -58.91 -82.48 -70.51 -24.99 -104.95 -70.61 -72.67 -3.44% YoY % 28.58% -16.98% -182.15% 76.19% -48.63% 2.83% - Horiz. % 81.07% 113.50% 97.03% 34.39% 144.42% 97.17% 100.00%
EY -1.70 -1.21 -1.42 -4.00 -0.95 -1.42 -1.38 3.54% YoY % -40.50% 14.79% 64.50% -321.05% 33.10% -2.90% - Horiz. % 123.19% 87.68% 102.90% 289.86% 68.84% 102.90% 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 0.13 0.47 0.53 0.31 1.61 1.54 1.08 -29.72% YoY % -72.34% -11.32% 70.97% -80.75% 4.55% 42.59% - Horiz. % 12.04% 43.52% 49.07% 28.70% 149.07% 142.59% 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 30/05/23 31/05/22 27/05/21 10/06/20 21/05/19 - 29/05/17 -
Price 0.0400 0.1000 0.1900 0.2250 0.7650 0.8000 0.7350 -
P/RPS 5.72 11.73 26.26 23.60 55.92 42.41 33.91 -25.66% YoY % -51.24% -55.33% 11.27% -57.80% 31.86% 25.07% - Horiz. % 16.87% 34.59% 77.44% 69.60% 164.91% 125.07% 100.00%
P/EPS -58.91 -58.92 -55.82 -38.78 -101.63 -69.74 -85.47 -6.01% YoY % 0.02% -5.55% -43.94% 61.84% -45.73% 18.40% - Horiz. % 68.92% 68.94% 65.31% 45.37% 118.91% 81.60% 100.00%
EY -1.70 -1.70 -1.79 -2.58 -0.98 -1.43 -1.17 6.42% YoY % 0.00% 5.03% 30.62% -163.27% 31.47% -22.22% - Horiz. % 145.30% 145.30% 152.99% 220.51% 83.76% 122.22% 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 0.13 0.34 0.42 0.48 1.55 1.52 1.27 -31.59% YoY % -61.76% -19.05% -12.50% -69.03% 1.97% 19.69% - Horiz. % 10.24% 26.77% 33.07% 37.80% 122.05% 119.69% 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