Last Price Today's Change Day's Range Trading Volume 0.14 0.00 (0.00%) 0.135 - 0.14 321,200
Financials
Show? YoY % Horiz. %
Last 10 FY Result AQR T4Q 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 8,802 9,271 11,832 13,850 5,473 4,536 0 3,430 5,440 4,891 6,555 7,939 4.95% YoY % -5.05% -21.64% -14.57% 153.06% 20.66% 0.00% 0.00% -36.95% 11.22% -25.39% -17.43% - Horiz. % 110.88% 116.78% 149.04% 174.46% 68.94% 57.14% 0.00% 43.20% 68.52% 61.61% 82.57% 100.00%
PBT -544 -196 -1,338 220 341 -7,249 0 -2,178 -360 -262 -168 -1,254 0.79% YoY % -177.55% 85.35% -708.18% -35.48% 104.70% 0.00% 0.00% -505.00% -37.40% -55.95% 86.60% - Horiz. % 43.38% 15.63% 106.70% -17.54% -27.19% 578.07% -0.00% 173.68% 28.71% 20.89% 13.40% 100.00%
Tax -24 -24 -21 25 -134 -124 0 -60 -51 -50 -84 -28 -3.43% YoY % 0.00% -14.29% -184.00% 118.66% -8.06% 0.00% 0.00% -17.65% -2.00% 40.48% -200.00% - Horiz. % 85.71% 85.71% 75.00% -89.29% 478.57% 442.86% -0.00% 214.29% 182.14% 178.57% 300.00% 100.00%
NP -568 -220 -1,359 245 207 -7,373 0 -2,238 -411 -312 -252 -1,282 0.71% YoY % -158.18% 83.81% -654.69% 18.36% 102.81% 0.00% 0.00% -444.53% -31.73% -23.81% 80.34% - Horiz. % 44.31% 17.16% 106.01% -19.11% -16.15% 575.12% -0.00% 174.57% 32.06% 24.34% 19.66% 100.00%
NP to SH -513 -189 -1,328 77 192 -7,287 0 -2,346 -329 -295 -291 -1,247 0.77% YoY % -171.60% 85.77% -1,824.68% -59.90% 102.63% 0.00% 0.00% -613.07% -11.53% -1.37% 76.66% - Horiz. % 41.17% 15.16% 106.50% -6.17% -15.40% 584.36% -0.00% 188.13% 26.38% 23.66% 23.34% 100.00%
Tax Rate - % - % - % -11.36 % 39.30 % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% -128.91% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% -28.91% 100.00% - - - - - - -
Total Cost 9,370 9,491 13,191 13,605 5,266 11,909 0 5,668 5,851 5,203 6,807 9,221 4.43% YoY % -1.27% -28.05% -3.04% 158.36% -55.78% 0.00% 0.00% -3.13% 12.45% -23.56% -26.18% - Horiz. % 101.62% 102.93% 143.05% 147.54% 57.11% 129.15% 0.00% 61.47% 63.45% 56.43% 73.82% 100.00%
Net Worth 14,482 14,482 11,165 12,443 13,031 12,947 16,724 16,678 17,336 14,924 14,142 11,181 -0.02% YoY % 0.00% 29.70% -10.27% -4.51% 0.65% -22.58% 0.28% -3.80% 16.16% 5.53% 26.47% - Horiz. % 129.52% 129.52% 99.86% 111.28% 116.54% 115.79% 149.57% 149.15% 155.04% 133.47% 126.47% 100.00%
Dividend AQR T4Q 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 0 - - - - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 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% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - - - - - - -
Equity AQR T4Q 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 14,482 14,482 11,165 12,443 13,031 12,947 16,724 16,678 17,336 14,924 14,142 11,181 -0.02% YoY % 0.00% 29.70% -10.27% -4.51% 0.65% -22.58% 0.28% -3.80% 16.16% 5.53% 26.47% - Horiz. % 129.52% 129.52% 99.86% 111.28% 116.54% 115.79% 149.57% 149.15% 155.04% 133.47% 126.47% 100.00%
NOSH 271,714 271,714 255,514 255,514 255,514 233,712 232,286 232,286 212,452 193,572 180,844 163,239 5.58% YoY % 0.00% 6.34% 0.00% 0.00% 9.33% 0.61% 0.00% 9.34% 9.75% 7.04% 10.78% - Horiz. % 166.45% 166.45% 156.53% 156.53% 156.53% 143.17% 142.30% 142.30% 130.15% 118.58% 110.78% 100.00%
Ratio Analysis AQR T4Q 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -6.45 % -2.37 % -11.49 % 1.77 % 3.78 % -162.54 % - % -65.25 % -7.56 % -6.38 % -3.84 % -16.15 % -4.04% YoY % -172.15% 79.37% -749.15% -53.17% 102.33% 0.00% 0.00% -763.10% -18.50% -66.15% 76.22% - Horiz. % 39.94% 14.67% 71.15% -10.96% -23.41% 1,006.44% 0.00% 404.02% 46.81% 39.50% 23.78% 100.00%
ROE -3.54 % -1.31 % -11.89 % 0.62 % 1.47 % -56.28 % - % -14.07 % -1.90 % -1.98 % -2.06 % -11.15 % 0.78% YoY % -170.23% 88.98% -2,017.74% -57.82% 102.61% 0.00% 0.00% -640.53% 4.04% 3.88% 81.52% - Horiz. % 31.75% 11.75% 106.64% -5.56% -13.18% 504.75% 0.00% 126.19% 17.04% 17.76% 18.48% 100.00%
Per Share AQR T4Q 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.24 3.41 4.63 5.42 2.14 1.94 - 1.48 2.56 2.53 3.62 4.86 -0.59% YoY % -4.99% -26.35% -14.58% 153.27% 10.31% 0.00% 0.00% -42.19% 1.19% -30.11% -25.51% - Horiz. % 66.67% 70.16% 95.27% 111.52% 44.03% 39.92% 0.00% 30.45% 52.67% 52.06% 74.49% 100.00%
EPS -0.19 -0.07 -0.52 -0.03 0.08 -3.12 0.00 -1.01 -0.14 -0.16 -0.09 -0.71 -3.70% YoY % -171.43% 86.54% -1,633.33% -137.50% 102.56% 0.00% 0.00% -621.43% 12.50% -77.78% 87.32% - Horiz. % 26.76% 9.86% 73.24% 4.23% -11.27% 439.44% -0.00% 142.25% 19.72% 22.54% 12.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - - - - - - -
NAPS 0.0533 0.0533 0.0437 0.0487 0.0510 0.0554 0.0720 0.0718 0.0816 0.0771 0.0782 0.0685 -5.30% YoY % 0.00% 21.97% -10.27% -4.51% -7.94% -23.06% 0.28% -12.01% 5.84% -1.41% 14.16% - Horiz. % 77.81% 77.81% 63.80% 71.09% 74.45% 80.88% 105.11% 104.82% 119.12% 112.55% 114.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 AQR T4Q 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.24 3.41 4.35 5.10 2.01 1.67 - 1.26 2.00 1.80 2.41 2.92 4.95% YoY % -4.99% -21.61% -14.71% 153.73% 20.36% 0.00% 0.00% -37.00% 11.11% -25.31% -17.47% - Horiz. % 110.96% 116.78% 148.97% 174.66% 68.84% 57.19% 0.00% 43.15% 68.49% 61.64% 82.53% 100.00%
EPS -0.19 -0.07 -0.49 0.03 0.07 -2.68 0.00 -0.86 -0.12 -0.11 -0.11 -0.46 0.77% YoY % -171.43% 85.71% -1,733.33% -57.14% 102.61% 0.00% 0.00% -616.67% -9.09% 0.00% 76.09% - Horiz. % 41.30% 15.22% 106.52% -6.52% -15.22% 582.61% -0.00% 186.96% 26.09% 23.91% 23.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - - - - - - -
NAPS 0.0533 0.0533 0.0411 0.0458 0.0480 0.0477 0.0616 0.0614 0.0638 0.0549 0.0520 0.0412 -0.03% YoY % 0.00% 29.68% -10.26% -4.58% 0.63% -22.56% 0.33% -3.76% 16.21% 5.58% 26.21% - Horiz. % 129.37% 129.37% 99.76% 111.17% 116.50% 115.78% 149.51% 149.03% 154.85% 133.25% 126.21% 100.00%
Price Multiplier on Financial Quarter End Date AQR T4Q 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date AQR T4Q 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.1300 0.1300 0.1700 0.1450 0.2000 0.0950 0.1150 0.1050 0.1800 0.0950 0.1700 0.3300 -
P/RPS 4.01 3.81 3.67 2.68 9.34 4.89 0.00 7.11 7.03 3.76 4.69 6.79 -7.18% YoY % 5.25% 3.81% 36.94% -71.31% 91.00% 0.00% 0.00% 1.14% 86.97% -19.83% -30.93% - Horiz. % 59.06% 56.11% 54.05% 39.47% 137.56% 72.02% 0.00% 104.71% 103.53% 55.38% 69.07% 100.00%
P/EPS -68.81 -186.89 -32.71 481.16 266.16 -3.05 0.00 -10.40 -116.24 -62.34 -105.65 -43.20 -3.31% YoY % 63.18% -471.35% -106.80% 80.78% 8,826.56% 0.00% 0.00% 91.05% -86.46% 40.99% -144.56% - Horiz. % 159.28% 432.62% 75.72% -1,113.80% -616.11% 7.06% -0.00% 24.07% 269.07% 144.31% 244.56% 100.00%
EY -1.45 -0.54 -3.06 0.21 0.38 -32.82 0.00 -9.62 -0.86 -1.60 -0.95 -2.31 3.47% YoY % -168.52% 82.35% -1,557.14% -44.74% 101.16% 0.00% 0.00% -1,018.60% 46.25% -68.42% 58.87% - Horiz. % 62.77% 23.38% 132.47% -9.09% -16.45% 1,420.78% -0.00% 416.45% 37.23% 69.26% 41.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - - - - - - -
P/NAPS 2.44 2.44 3.89 2.98 3.92 1.71 1.60 1.46 2.21 1.23 2.17 4.82 -2.56% YoY % 0.00% -37.28% 30.54% -23.98% 129.24% 6.88% 9.59% -33.94% 79.67% -43.32% -54.98% - Horiz. % 50.62% 50.62% 80.71% 61.83% 81.33% 35.48% 33.20% 30.29% 45.85% 25.52% 45.02% 100.00%
Price Multiplier on Announcement Date AQR T4Q 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date AQR T4Q - 31/05/22 30/06/21 19/06/20 - 26/02/19 27/02/18 28/02/17 26/02/16 27/03/15 -
Price 0.1300 0.1300 0.1350 0.1400 0.2400 0.1200 0.0000 0.1150 0.1650 0.1150 0.1300 0.2850 -
P/RPS 4.01 3.81 2.92 2.58 11.20 6.18 0.00 7.79 6.44 4.55 3.59 5.86 -8.09% YoY % 5.25% 30.48% 13.18% -76.96% 81.23% 0.00% 0.00% 20.96% 41.54% 26.74% -38.74% - Horiz. % 68.43% 65.02% 49.83% 44.03% 191.13% 105.46% 0.00% 132.94% 109.90% 77.65% 61.26% 100.00%
P/EPS -68.81 -186.89 -25.97 464.57 319.39 -3.85 0.00 -11.39 -106.55 -75.46 -80.79 -37.31 -4.30% YoY % 63.18% -619.64% -105.59% 45.46% 8,395.84% 0.00% 0.00% 89.31% -41.20% 6.60% -116.54% - Horiz. % 184.43% 500.91% 69.61% -1,245.16% -856.04% 10.32% -0.00% 30.53% 285.58% 202.25% 216.54% 100.00%
EY -1.45 -0.54 -3.85 0.22 0.31 -25.98 0.00 -8.78 -0.94 -1.33 -1.24 -2.68 4.49% YoY % -168.52% 85.97% -1,850.00% -29.03% 101.19% 0.00% 0.00% -834.04% 29.32% -7.26% 53.73% - Horiz. % 54.10% 20.15% 143.66% -8.21% -11.57% 969.40% -0.00% 327.61% 35.07% 49.63% 46.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - - - - - - -
P/NAPS 2.44 2.44 3.09 2.87 4.71 2.17 0.00 1.60 2.02 1.49 1.66 4.16 -3.54% YoY % 0.00% -21.04% 7.67% -39.07% 117.05% 0.00% 0.00% -20.79% 35.57% -10.24% -60.10% - Horiz. % 58.65% 58.65% 74.28% 68.99% 113.22% 52.16% 0.00% 38.46% 48.56% 35.82% 39.90% 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.