[QUALITY] YoY Quarter Result on 2022-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 52,422 63,870 57,004 48,186 37,297 29,215 24,126 13.80% YoY % -17.92% 12.04% 18.30% 29.20% 27.66% 21.09% - Horiz. % 217.28% 264.74% 236.28% 199.73% 154.59% 121.09% 100.00%
PBT 777 3,612 1,136 2,898 1,457 -2,195 -3,847 - YoY % -78.49% 217.96% -60.80% 98.90% 166.38% 42.94% - Horiz. % -20.20% -93.89% -29.53% -75.33% -37.87% 57.06% 100.00%
Tax 16 -959 -376 -936 -685 -426 -42 - YoY % 101.67% -155.05% 59.83% -36.64% -60.80% -914.29% - Horiz. % -38.10% 2,283.33% 895.24% 2,228.57% 1,630.95% 1,014.29% 100.00%
NP 793 2,653 760 1,962 772 -2,621 -3,889 - YoY % -70.11% 249.08% -61.26% 154.15% 129.45% 32.60% - Horiz. % -20.39% -68.22% -19.54% -50.45% -19.85% 67.40% 100.00%
NP to SH -61 2,022 762 1,156 868 -2,053 -3,719 -49.58% YoY % -103.02% 165.35% -34.08% 33.18% 142.28% 44.80% - Horiz. % 1.64% -54.37% -20.49% -31.08% -23.34% 55.20% 100.00%
Tax Rate -2.06 % 26.55 % 33.10 % 32.30 % 47.01 % - % - % - YoY % -107.76% -19.79% 2.48% -31.29% 0.00% 0.00% - Horiz. % -4.38% 56.48% 70.41% 68.71% 100.00% - -
Total Cost 51,629 61,217 56,244 46,224 36,525 31,836 28,015 10.72% YoY % -15.66% 8.84% 21.68% 26.55% 14.73% 13.64% - Horiz. % 184.29% 218.52% 200.76% 165.00% 130.38% 113.64% 100.00%
Net Worth 93,318 109,548 103,751 101,433 101,433 113,605 120,560 -4.18% YoY % -14.81% 5.59% 2.29% 0.00% -10.71% -5.77% - Horiz. % 77.40% 90.87% 86.06% 84.13% 84.13% 94.23% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 93,318 109,548 103,751 101,433 101,433 113,605 120,560 -4.18% YoY % -14.81% 5.59% 2.29% 0.00% -10.71% -5.77% - Horiz. % 77.40% 90.87% 86.06% 84.13% 84.13% 94.23% 100.00%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 1.51 % 4.15 % 1.33 % 4.07 % 2.07 % -8.97 % -16.12 % - YoY % -63.61% 212.03% -67.32% 96.62% 123.08% 44.35% - Horiz. % -9.37% -25.74% -8.25% -25.25% -12.84% 55.65% 100.00%
ROE -0.07 % 1.85 % 0.73 % 1.14 % 0.86 % -1.81 % -3.08 % -46.76% YoY % -103.78% 153.42% -35.96% 32.56% 147.51% 41.23% - Horiz. % 2.27% -60.06% -23.70% -37.01% -27.92% 58.77% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 90.44 110.19 98.35 83.13 64.35 50.40 41.62 13.80% YoY % -17.92% 12.04% 18.31% 29.18% 27.68% 21.10% - Horiz. % 217.30% 264.75% 236.30% 199.74% 154.61% 121.10% 100.00%
EPS -0.11 3.49 1.31 1.99 1.50 -3.54 -6.42 -49.21% YoY % -103.15% 166.41% -34.17% 32.67% 142.37% 44.86% - Horiz. % 1.71% -54.36% -20.40% -31.00% -23.36% 55.14% 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 1.6100 1.8900 1.7900 1.7500 1.7500 1.9600 2.0800 -4.18% YoY % -14.81% 5.59% 2.29% 0.00% -10.71% -5.77% - Horiz. % 77.40% 90.87% 86.06% 84.13% 84.13% 94.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,962 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 90.44 110.19 98.35 83.13 64.35 50.40 41.62 13.80% YoY % -17.92% 12.04% 18.31% 29.18% 27.68% 21.10% - Horiz. % 217.30% 264.75% 236.30% 199.74% 154.61% 121.10% 100.00%
EPS -0.11 3.49 1.31 1.99 1.50 -3.54 -6.42 -49.21% YoY % -103.15% 166.41% -34.17% 32.67% 142.37% 44.86% - Horiz. % 1.71% -54.36% -20.40% -31.00% -23.36% 55.14% 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 1.6100 1.8900 1.7900 1.7500 1.7500 1.9600 2.0800 -4.18% YoY % -14.81% 5.59% 2.29% 0.00% -10.71% -5.77% - Horiz. % 77.40% 90.87% 86.06% 84.13% 84.13% 94.23% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.1800 0.9550 1.3300 0.9200 0.8000 0.7850 1.0300 -
P/RPS 1.30 0.87 1.35 1.11 1.24 1.56 2.47 -10.14% YoY % 49.43% -35.56% 21.62% -10.48% -20.51% -36.84% - Horiz. % 52.63% 35.22% 54.66% 44.94% 50.20% 63.16% 100.00%
P/EPS -1,121.23 27.38 101.17 46.13 53.42 -22.16 -16.05 102.88% YoY % -4,195.07% -72.94% 119.31% -13.65% 341.07% -38.07% - Horiz. % 6,985.86% -170.59% -630.34% -287.41% -332.83% 138.07% 100.00%
EY -0.09 3.65 0.99 2.17 1.87 -4.51 -6.23 -50.63% YoY % -102.47% 268.69% -54.38% 16.04% 141.46% 27.61% - Horiz. % 1.44% -58.59% -15.89% -34.83% -30.02% 72.39% 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 0.73 0.51 0.74 0.53 0.46 0.40 0.50 6.51% YoY % 43.14% -31.08% 39.62% 15.22% 15.00% -20.00% - Horiz. % 146.00% 102.00% 148.00% 106.00% 92.00% 80.00% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 08/12/23 27/12/22 20/12/21 23/12/20 20/12/19 27/12/18 28/12/17 -
Price 1.0300 1.0500 1.1500 1.0000 1.3100 0.7550 0.9200 -
P/RPS 1.14 0.95 1.17 1.20 2.04 1.50 2.21 -10.44% YoY % 20.00% -18.80% -2.50% -41.18% 36.00% -32.13% - Horiz. % 51.58% 42.99% 52.94% 54.30% 92.31% 67.87% 100.00%
P/EPS -978.70 30.10 87.48 50.14 87.48 -21.32 -14.34 102.09% YoY % -3,351.49% -65.59% 74.47% -42.68% 510.32% -48.68% - Horiz. % 6,824.96% -209.90% -610.04% -349.65% -610.04% 148.68% 100.00%
EY -0.10 3.32 1.14 1.99 1.14 -4.69 -6.97 -50.69% YoY % -103.01% 191.23% -42.71% 74.56% 124.31% 32.71% - Horiz. % 1.43% -47.63% -16.36% -28.55% -16.36% 67.29% 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 0.64 0.56 0.64 0.57 0.75 0.39 0.44 6.44% YoY % 14.29% -12.50% 12.28% -24.00% 92.31% -11.36% - Horiz. % 145.45% 127.27% 145.45% 129.55% 170.45% 88.64% 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
QUALITY - 2023 3rd Qtrly results 31.10.2022 (1).pdf 
