[JASKITA] 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 4,579 6,177 5,112 7,010 8,726 7,094 9,201 -10.97% YoY % -25.87% 20.83% -27.08% -19.67% 23.01% -22.90% - Horiz. % 49.77% 67.13% 55.56% 76.19% 94.84% 77.10% 100.00%
PBT -452 722 366 -1,593 -7,725 -1,204 527 - YoY % -162.60% 97.27% 122.98% 79.38% -541.61% -328.46% - Horiz. % -85.77% 137.00% 69.45% -302.28% -1,465.84% -228.46% 100.00%
Tax -148 -127 -95 180 -131 -177 -200 -4.89% YoY % -16.54% -33.68% -152.78% 237.40% 25.99% 11.50% - Horiz. % 74.00% 63.50% 47.50% -90.00% 65.50% 88.50% 100.00%
NP -600 595 271 -1,413 -7,856 -1,381 327 - YoY % -200.84% 119.56% 119.18% 82.01% -468.86% -522.32% - Horiz. % -183.49% 181.96% 82.87% -432.11% -2,402.45% -422.32% 100.00%
NP to SH -600 595 271 -1,413 -7,856 -1,380 328 - YoY % -200.84% 119.56% 119.18% 82.01% -469.28% -520.73% - Horiz. % -182.93% 181.40% 82.62% -430.79% -2,395.12% -420.73% 100.00%
Tax Rate - % 17.59 % 25.96 % - % - % - % 37.95 % - YoY % 0.00% -32.24% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 46.35% 68.41% 0.00% 0.00% 0.00% 100.00%
Total Cost 5,179 5,582 4,841 8,423 16,582 8,475 8,874 -8.58% YoY % -7.22% 15.31% -42.53% -49.20% 95.66% -4.50% - Horiz. % 58.36% 62.90% 54.55% 94.92% 186.86% 95.50% 100.00%
Net Worth 62,937 62,937 62,937 62,937 67,432 81,413 85,459 -4.97% YoY % 0.00% 0.00% 0.00% -6.67% -17.17% -4.73% - Horiz. % 73.65% 73.65% 73.65% 73.65% 78.91% 95.27% 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 62,937 62,937 62,937 62,937 67,432 81,413 85,459 -4.97% YoY % 0.00% 0.00% 0.00% -6.67% -17.17% -4.73% - Horiz. % 73.65% 73.65% 73.65% 73.65% 78.91% 95.27% 100.00%
NOSH 449,550 449,550 449,550 449,550 449,550 449,550 449,550 - 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -13.10 % 9.63 % 5.30 % -20.16 % -90.03 % -19.47 % 3.55 % - YoY % -236.03% 81.70% 126.29% 77.61% -362.40% -648.45% - Horiz. % -369.01% 271.27% 149.30% -567.89% -2,536.06% -548.45% 100.00%
ROE -0.95 % 0.95 % 0.43 % -2.25 % -11.65 % -1.70 % 0.38 % - YoY % -200.00% 120.93% 119.11% 80.69% -585.29% -547.37% - Horiz. % -250.00% 250.00% 113.16% -592.11% -3,065.79% -447.37% 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 1.02 1.37 1.14 1.56 1.94 1.58 2.05 -10.98% YoY % -25.55% 20.18% -26.92% -19.59% 22.78% -22.93% - Horiz. % 49.76% 66.83% 55.61% 76.10% 94.63% 77.07% 100.00%
EPS -0.13 0.13 0.06 -0.31 -1.75 -0.31 0.07 - YoY % -200.00% 116.67% 119.35% 82.29% -464.52% -542.86% - Horiz. % -185.71% 185.71% 85.71% -442.86% -2,500.00% -442.86% 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 0.1400 0.1400 0.1400 0.1400 0.1500 0.1811 0.1901 -4.97% YoY % 0.00% 0.00% 0.00% -6.67% -17.17% -4.73% - Horiz. % 73.65% 73.65% 73.65% 73.65% 78.91% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,550 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.02 1.37 1.14 1.56 1.94 1.58 2.05 -10.98% YoY % -25.55% 20.18% -26.92% -19.59% 22.78% -22.93% - Horiz. % 49.76% 66.83% 55.61% 76.10% 94.63% 77.07% 100.00%
EPS -0.13 0.13 0.06 -0.31 -1.75 -0.31 0.07 - YoY % -200.00% 116.67% 119.35% 82.29% -464.52% -542.86% - Horiz. % -185.71% 185.71% 85.71% -442.86% -2,500.00% -442.86% 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 0.1400 0.1400 0.1400 0.1400 0.1500 0.1811 0.1901 -4.97% YoY % 0.00% 0.00% 0.00% -6.67% -17.17% -4.73% - Horiz. % 73.65% 73.65% 73.65% 73.65% 78.91% 95.27% 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 0.1400 0.0950 0.1150 0.0650 0.1200 0.1300 0.1600 -
P/RPS 13.74 6.91 10.11 4.17 6.18 8.24 7.82 9.84% YoY % 98.84% -31.65% 142.45% -32.52% -25.00% 5.37% - Horiz. % 175.70% 88.36% 129.28% 53.32% 79.03% 105.37% 100.00%
P/EPS -104.90 71.78 190.77 -20.68 -6.87 -42.35 219.29 - YoY % -246.14% -62.37% 1,022.49% -201.02% 83.78% -119.31% - Horiz. % -47.84% 32.73% 86.99% -9.43% -3.13% -19.31% 100.00%
EY -0.95 1.39 0.52 -4.84 -14.56 -2.36 0.46 - YoY % -168.35% 167.31% 110.74% 66.76% -516.95% -613.04% - Horiz. % -206.52% 302.17% 113.04% -1,052.17% -3,165.22% -513.04% 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 1.00 0.68 0.82 0.46 0.80 0.72 0.84 2.95% YoY % 47.06% -17.07% 78.26% -42.50% 11.11% -14.29% - Horiz. % 119.05% 80.95% 97.62% 54.76% 95.24% 85.71% 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 - 30/05/22 - 26/06/20 31/05/19 30/05/18 25/05/17 -
Price 0.1400 0.1150 0.0000 0.0700 0.1150 0.1300 0.1500 -
P/RPS 13.74 8.37 0.00 4.49 5.92 8.24 7.33 11.03% YoY % 64.16% 0.00% 0.00% -24.16% -28.16% 12.41% - Horiz. % 187.45% 114.19% 0.00% 61.26% 80.76% 112.41% 100.00%
P/EPS -104.90 86.89 0.00 -22.27 -6.58 -42.35 205.59 - YoY % -220.73% 0.00% 0.00% -238.45% 84.46% -120.60% - Horiz. % -51.02% 42.26% 0.00% -10.83% -3.20% -20.60% 100.00%
EY -0.95 1.15 0.00 -4.49 -15.20 -2.36 0.49 - YoY % -182.61% 0.00% 0.00% 70.46% -544.07% -581.63% - Horiz. % -193.88% 234.69% 0.00% -916.33% -3,102.04% -481.63% 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 1.00 0.82 0.00 0.50 0.77 0.72 0.79 4.01% YoY % 21.95% 0.00% 0.00% -35.06% 6.94% -8.86% - Horiz. % 126.58% 103.80% 0.00% 63.29% 97.47% 91.14% 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