[ANEKA] YoY TTM Result on 2022-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
TTM Result 30/11/23 30/11/22 30/11/21 30/11/20 - - - CAGR
Revenue 194,517 183,291 134,825 32,107 - - - 82.30% YoY % 6.12% 35.95% 319.92% - - - - Horiz. % 605.84% 570.88% 419.92% 100.00% - - -
PBT -3,813 -27,985 -27,379 535 - - - - YoY % 86.37% -2.21% -5,217.57% - - - - Horiz. % -712.71% -5,230.84% -5,117.57% 100.00% - - -
Tax -1,668 -987 -725 -471 - - - 52.43% YoY % -69.00% -36.14% -53.93% - - - - Horiz. % 354.14% 209.55% 153.93% 100.00% - - -
NP -5,481 -28,972 -28,104 64 - - - - YoY % 81.08% -3.09% -44,012.50% - - - - Horiz. % -8,564.06% -45,268.75% -43,912.50% 100.00% - - -
NP to SH -6,967 -31,188 -26,367 -464 - - - 146.70% YoY % 77.66% -18.28% -5,582.54% - - - - Horiz. % 1,501.51% 6,721.55% 5,682.54% 100.00% - - -
Tax Rate - % - % - % 88.04 % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 199,998 212,263 162,929 32,043 - - - 84.12% YoY % -5.78% 30.28% 408.47% - - - - Horiz. % 624.16% 662.43% 508.47% 100.00% - - -
Net Worth 83,639 83,403 105,844 113,464 - - - -9.67% YoY % 0.28% -21.20% -6.72% - - - - Horiz. % 73.71% 73.51% 93.28% 100.00% - - -
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 - - - CAGR
Div 0 0 0 0 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Equity 30/11/23 30/11/22 30/11/21 30/11/20 - - - CAGR
Net Worth 83,639 83,403 105,844 113,464 - - - -9.67% YoY % 0.28% -21.20% -6.72% - - - - Horiz. % 73.71% 73.51% 93.28% 100.00% - - -
NOSH 637,499 591,935 538,100 461,237 - - - 11.39% YoY % 7.70% 10.00% 16.66% - - - - Horiz. % 138.22% 128.34% 116.66% 100.00% - - -
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 - - - CAGR
NP Margin -2.82 % -15.81 % -20.84 % 0.20 % - % - % - % - YoY % 82.16% 24.14% -10,520.00% - - - - Horiz. % -1,410.00% -7,905.00% -10,420.00% 100.00% - - -
ROE -8.33 % -37.39 % -24.91 % -0.41 % - % - % - % 172.87% YoY % 77.72% -50.10% -5,975.61% - - - - Horiz. % 2,031.71% 9,119.51% 6,075.61% 100.00% - - -
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 - - - CAGR
RPS 30.51 30.96 25.06 6.96 - - - 63.66% YoY % -1.45% 23.54% 260.06% - - - - Horiz. % 438.36% 444.83% 360.06% 100.00% - - -
EPS -1.09 -5.27 -4.90 -0.10 - - - 121.72% YoY % 79.32% -7.55% -4,800.00% - - - - Horiz. % 1,090.00% 5,270.00% 4,900.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.1312 0.1409 0.1967 0.2460 - - - -18.90% YoY % -6.88% -28.37% -20.04% - - - - Horiz. % 53.33% 57.28% 79.96% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 637,499 30/11/23 30/11/22 30/11/21 30/11/20 - - - CAGR
RPS 30.51 28.75 21.15 5.04 - - - 82.25% YoY % 6.12% 35.93% 319.64% - - - - Horiz. % 605.36% 570.44% 419.64% 100.00% - - -
EPS -1.09 -4.89 -4.14 -0.07 - - - 149.71% YoY % 77.71% -18.12% -5,814.29% - - - - Horiz. % 1,557.14% 6,985.71% 5,914.29% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.1312 0.1308 0.1660 0.1780 - - - -9.67% YoY % 0.31% -21.20% -6.74% - - - - Horiz. % 73.71% 73.48% 93.26% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 - - - CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 - - - -
Price 0.1750 0.1450 0.1850 0.3100 - - - -
P/RPS 0.57 0.47 0.74 4.45 - - - -49.59% YoY % 21.28% -36.49% -83.37% - - - - Horiz. % 12.81% 10.56% 16.63% 100.00% - - -
P/EPS -16.01 -2.75 -3.78 -308.15 - - - -62.69% YoY % -482.18% 27.25% 98.77% - - - - Horiz. % 5.20% 0.89% 1.23% 100.00% - - -
EY -6.24 -36.34 -26.49 -0.32 - - - 169.16% YoY % 82.83% -37.18% -8,178.12% - - - - Horiz. % 1,950.00% 11,356.25% 8,278.12% 100.00% - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 1.33 1.03 0.94 1.26 - - - 1.82% YoY % 29.13% 9.57% -25.40% - - - - Horiz. % 105.56% 81.75% 74.60% 100.00% - - -
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 - - - CAGR
Date 23/01/24 19/01/23 27/01/22 - - - - -
Price 0.1800 0.1850 0.1950 0.0000 - - - -
P/RPS 0.59 0.60 0.78 0.00 - - - - YoY % -1.67% -23.08% 0.00% - - - - Horiz. % 75.64% 76.92% 100.00% - - - -
P/EPS -16.47 -3.51 -3.98 0.00 - - - - YoY % -369.23% 11.81% 0.00% - - - - Horiz. % 413.82% 88.19% 100.00% - - - -
EY -6.07 -28.48 -25.13 0.00 - - - - YoY % 78.69% -13.33% 0.00% - - - - Horiz. % 24.15% 113.33% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 1.37 1.31 0.99 0.00 - - - - YoY % 4.58% 32.32% 0.00% - - - - Horiz. % 138.38% 132.32% 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