Last Price Today's Change Day's Range Trading Volume 0.28 -0.005 (1.75%) 0.27 - 0.295 5,274,200
Financials
Show? YoY % Horiz. %
Last 10 FY Result AQR T4Q 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/12/17 31/12/16 31/12/15 31/07/14 CAGR
Revenue 353,148 340,925 307,183 219,637 183,395 213,554 232,753 0 152,061 303,424 0 276,884 1.19% YoY % 3.59% 10.98% 39.86% 19.76% -14.12% -8.25% 0.00% 0.00% -49.88% 0.00% 0.00% - Horiz. % 127.54% 123.13% 110.94% 79.32% 66.24% 77.13% 84.06% 0.00% 54.92% 109.59% 0.00% 100.00%
PBT 55,348 88,564 68,269 -34,157 32,539 -65,527 -109,495 0 -368,000 -128,909 0 41,959 5.72% YoY % -37.51% 29.73% 299.87% -204.97% 149.66% 40.16% 0.00% 0.00% -185.47% 0.00% 0.00% - Horiz. % 131.91% 211.07% 162.70% -81.41% 77.55% -156.17% -260.96% 0.00% -877.05% -307.23% 0.00% 100.00%
Tax -520 -895 -598 -326 -6,750 -836 -957 0 420,007 25,537 0 -747 -2.51% YoY % 41.90% -49.67% -83.44% 95.17% -707.42% 12.64% 0.00% 0.00% 1,544.70% 0.00% 0.00% - Horiz. % 69.61% 119.81% 80.05% 43.64% 903.61% 111.91% 128.11% -0.00% -56,225.84% -3,418.61% -0.00% 100.00%
NP 54,828 87,669 67,671 -34,483 25,789 -66,363 -110,452 0 52,007 -103,372 0 41,212 5.83% YoY % -37.46% 29.55% 296.24% -233.71% 138.86% 39.92% 0.00% 0.00% 150.31% 0.00% 0.00% - Horiz. % 133.04% 212.73% 164.20% -83.67% 62.58% -161.03% -268.01% 0.00% 126.19% -250.83% 0.00% 100.00%
NP to SH 38,552 60,576 46,476 -28,341 10,156 -49,622 -76,348 0 153,521 -74,384 0 -10,414 - YoY % -36.36% 30.34% 263.99% -379.06% 120.47% 35.01% 0.00% 0.00% 306.39% 0.00% 0.00% - Horiz. % -370.19% -581.68% -446.28% 272.14% -97.52% 476.49% 733.13% -0.00% -1,474.18% 714.27% -0.00% 100.00%
Tax Rate 0.94 % 1.01 % 0.88 % - % 20.74 % - % - % - % - % - % - % 1.78 % -7.73% YoY % -6.93% 14.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 52.81% 56.74% 49.44% 0.00% 1,165.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 298,320 253,256 239,512 254,120 157,606 279,917 343,205 0 100,054 406,796 0 235,672 0.18% YoY % 17.79% 5.74% -5.75% 61.24% -43.70% -18.44% 0.00% 0.00% -75.40% 0.00% 0.00% - Horiz. % 126.58% 107.46% 101.63% 107.83% 66.88% 118.77% 145.63% 0.00% 42.45% 172.61% 0.00% 100.00%
Net Worth 352,040 352,040 236,398 84,285 51,757 41,840 89,181 167,071 166,492 112,277 124,968 16,566,082 -38.46% YoY % 0.00% 48.92% 180.47% 62.85% 23.70% -53.08% -46.62% 0.35% 48.29% -10.15% -99.25% - Horiz. % 2.13% 2.13% 1.43% 0.51% 0.31% 0.25% 0.54% 1.01% 1.01% 0.68% 0.75% 100.00%
Dividend AQR T4Q 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/12/17 31/12/16 31/12/15 31/07/14 CAGR
Div - 0 - - - - - - 709,980,523 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % - % 462,464.75 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - - -
Equity AQR T4Q 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/12/17 31/12/16 31/12/15 31/07/14 CAGR
Net Worth 352,040 352,040 236,398 84,285 51,757 41,840 89,181 167,071 166,492 112,277 124,968 16,566,082 -38.46% YoY % 0.00% 48.92% 180.47% 62.85% 23.70% -53.08% -46.62% 0.35% 48.29% -10.15% -99.25% - Horiz. % 2.13% 2.13% 1.43% 0.51% 0.31% 0.25% 0.54% 1.01% 1.01% 0.68% 0.75% 100.00%
NOSH 2,223,879 2,223,879 2,223,879 2,223,879 723,878 723,878 723,878 723,879 723,879 701,735 462,844 462,844 19.64% YoY % 0.00% 0.00% 0.00% 207.22% 0.00% 0.00% -0.00% 0.00% 3.16% 51.61% 0.00% - Horiz. % 480.48% 480.48% 480.48% 480.48% 156.40% 156.40% 156.40% 156.40% 156.40% 151.61% 100.00% 100.00%
Ratio Analysis AQR T4Q 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/12/17 31/12/16 31/12/15 31/07/14 CAGR
NP Margin 15.53 % 25.72 % 22.03 % -15.70 % 14.06 % -31.08 % -47.45 % - % 34.20 % -34.07 % - % 14.88 % 4.58% YoY % -39.62% 16.75% 240.32% -211.66% 145.24% 34.50% 0.00% 0.00% 200.38% 0.00% 0.00% - Horiz. % 104.37% 172.85% 148.05% -105.51% 94.49% -208.87% -318.88% 0.00% 229.84% -228.97% 0.00% 100.00%
ROE 10.95 % 17.21 % 19.66 % -33.63 % 19.62 % -118.60 % -85.61 % - % 92.21 % -66.25 % - % -0.06 % - YoY % -36.37% -12.46% 158.46% -271.41% 116.54% -38.54% 0.00% 0.00% 239.18% 0.00% 0.00% - Horiz. % -18,250.00% -28,683.33% -32,766.67% 56,050.00% -32,700.00% 197,666.66% 142,683.34% 0.00% -153,683.34% 110,416.67% 0.00% 100.00%
Per Share AQR T4Q 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/12/17 31/12/16 31/12/15 31/07/14 CAGR
RPS 15.88 15.33 13.81 9.88 25.34 29.50 32.15 - 21.01 43.24 - 59.82 -15.42% YoY % 3.59% 11.01% 39.78% -61.01% -14.10% -8.24% 0.00% 0.00% -51.41% 0.00% 0.00% - Horiz. % 26.55% 25.63% 23.09% 16.52% 42.36% 49.31% 53.74% 0.00% 35.12% 72.28% 0.00% 100.00%
EPS 1.73 2.72 2.09 -1.89 1.40 -6.86 -10.55 0.00 21.21 -10.60 0.00 -2.25 - YoY % -36.40% 30.14% 210.58% -235.00% 120.41% 34.98% 0.00% 0.00% 300.09% 0.00% 0.00% - Horiz. % -76.89% -120.89% -92.89% 84.00% -62.22% 304.89% 468.89% -0.00% -942.67% 471.11% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 98,080.00 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. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1583 0.1583 0.1063 0.0379 0.0715 0.0578 0.1232 0.2308 0.2300 0.1600 0.2700 35.7919 -48.56% YoY % 0.00% 48.92% 180.47% -46.99% 23.70% -53.08% -46.62% 0.35% 43.75% -40.74% -99.25% - Horiz. % 0.44% 0.44% 0.30% 0.11% 0.20% 0.16% 0.34% 0.64% 0.64% 0.45% 0.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,879 AQR T4Q 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/12/17 31/12/16 31/12/15 31/07/14 CAGR
RPS 15.88 15.33 13.81 9.88 8.25 9.60 10.47 - 6.84 13.64 - 12.45 1.19% YoY % 3.59% 11.01% 39.78% 19.76% -14.06% -8.31% 0.00% 0.00% -49.85% 0.00% 0.00% - Horiz. % 127.55% 123.13% 110.92% 79.36% 66.27% 77.11% 84.10% 0.00% 54.94% 109.56% 0.00% 100.00%
EPS 1.73 2.72 2.09 -1.89 0.46 -2.23 -3.43 0.00 6.90 -3.34 0.00 -0.47 - YoY % -36.40% 30.14% 210.58% -510.87% 120.63% 34.99% 0.00% 0.00% 306.59% 0.00% 0.00% - Horiz. % -368.09% -578.72% -444.68% 402.13% -97.87% 474.47% 729.79% -0.00% -1,468.09% 710.64% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,925.32 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. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1583 0.1583 0.1063 0.0379 0.0233 0.0188 0.0401 0.0751 0.0749 0.0505 0.0562 7.4492 -38.46% YoY % 0.00% 48.92% 180.47% 62.66% 23.94% -53.12% -46.60% 0.27% 48.32% -10.14% -99.25% - Horiz. % 2.13% 2.13% 1.43% 0.51% 0.31% 0.25% 0.54% 1.01% 1.01% 0.68% 0.75% 100.00%
Price Multiplier on Financial Quarter End Date AQR T4Q 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/12/17 31/12/16 31/12/15 31/07/14 CAGR
Date AQR T4Q 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 29/12/17 30/12/16 31/12/15 31/07/14 -
Price 0.2000 0.2000 0.1700 0.0700 0.1400 0.0600 0.0850 0.1050 0.1900 0.3400 0.3850 1.2000 -
P/RPS 1.26 1.30 1.23 0.71 0.55 0.20 0.26 0.00 0.90 0.79 0.00 2.01 -5.46% YoY % -3.08% 5.69% 73.24% 29.09% 175.00% -23.08% 0.00% 0.00% 13.92% 0.00% 0.00% - Horiz. % 62.69% 64.68% 61.19% 35.32% 27.36% 9.95% 12.94% 0.00% 44.78% 39.30% 0.00% 100.00%
P/EPS 11.54 7.34 8.13 -5.49 9.98 -0.88 -0.81 0.00 0.90 -3.21 0.00 -53.33 - YoY % 57.22% -9.72% 248.09% -155.01% 1,234.09% -8.64% 0.00% 0.00% 128.04% 0.00% 0.00% - Horiz. % -21.64% -13.76% -15.24% 10.29% -18.71% 1.65% 1.52% -0.00% -1.69% 6.02% -0.00% 100.00%
EY 8.67 13.62 12.29 -18.21 10.02 -114.25 -124.08 0.00 111.62 -31.18 0.00 -1.87 - YoY % -36.34% 10.82% 167.49% -281.74% 108.77% 7.92% 0.00% 0.00% 457.99% 0.00% 0.00% - Horiz. % -463.64% -728.34% -657.22% 973.80% -535.83% 6,109.63% 6,635.29% -0.00% -5,968.98% 1,667.38% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 516,210.56 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. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.26 1.26 1.60 1.85 1.96 1.04 0.69 0.45 0.83 2.13 1.43 0.03 57.50% YoY % 0.00% -21.25% -13.51% -5.61% 88.46% 50.72% 53.33% -45.78% -61.03% 48.95% 4,666.67% - Horiz. % 4,200.00% 4,200.00% 5,333.33% 6,166.67% 6,533.33% 3,466.67% 2,300.00% 1,500.00% 2,766.67% 7,100.00% 4,766.67% 100.00%
Price Multiplier on Announcement Date AQR T4Q 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 31/12/17 31/12/16 31/12/15 31/07/14 CAGR
Date - - 28/06/23 30/06/22 - 30/07/20 26/06/19 - 28/02/18 28/02/17 - 30/09/14 -
Price 0.2550 0.2550 0.1550 0.0700 0.1250 0.0650 0.0850 0.0000 0.1700 0.4400 0.0000 0.8600 -
P/RPS 1.61 1.66 1.12 0.71 0.49 0.22 0.26 0.00 0.81 1.02 0.00 1.44 -2.83% YoY % -3.01% 48.21% 57.75% 44.90% 122.73% -15.38% 0.00% 0.00% -20.59% 0.00% 0.00% - Horiz. % 111.81% 115.28% 77.78% 49.31% 34.03% 15.28% 18.06% 0.00% 56.25% 70.83% 0.00% 100.00%
P/EPS 14.71 9.36 7.42 -5.49 8.91 -0.95 -0.81 0.00 0.80 -4.15 0.00 -38.22 - YoY % 57.16% 26.15% 235.15% -161.62% 1,037.89% -17.28% 0.00% 0.00% 119.28% 0.00% 0.00% - Horiz. % -38.49% -24.49% -19.41% 14.36% -23.31% 2.49% 2.12% -0.00% -2.09% 10.86% -0.00% 100.00%
EY 6.80 10.68 13.48 -18.21 11.22 -105.46 -124.08 0.00 124.75 -24.09 0.00 -2.62 - YoY % -36.33% -20.77% 174.03% -262.30% 110.64% 15.01% 0.00% 0.00% 617.85% 0.00% 0.00% - Horiz. % -259.54% -407.63% -514.50% 695.04% -428.24% 4,025.19% 4,735.88% -0.00% -4,761.45% 919.47% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 576,941.19 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. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.61 1.61 1.46 1.85 1.75 1.12 0.69 0.00 0.74 2.75 0.00 0.02 63.26% YoY % 0.00% 10.27% -21.08% 5.71% 56.25% 62.32% 0.00% 0.00% -73.09% 0.00% 0.00% - Horiz. % 8,050.00% 8,050.00% 7,300.00% 9,250.00% 8,750.00% 5,600.00% 3,450.00% 0.00% 3,700.00% 13,750.00% 0.00% 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.