[FANG-1XI] QoQ Cumulative Quarter Result on 30-Sep-2021 [#4]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- -33.33%
YoY- 70.59%
View:
Show?
Cumulative Result
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Revenue -300 242 0 -282 -215 -995 -234 8.63%
PBT -311 224 -10 -300 -225 -1,020 -271 4.69%
Tax 0 0 0 0 0 0 0 -
NP -311 224 -10 -300 -225 -1,020 -271 4.69%
-
NP to SH -311 224 -10 -300 -225 -1,020 -271 4.69%
-
Tax Rate - 0.00% - - - - - -
Total Cost 11 18 10 18 10 25 37 -33.25%
-
Net Worth 782 1,098 865 874 893 1,154 2,030 -27.23%
Dividend
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Net Worth 782 1,098 865 874 893 1,154 2,030 -27.23%
NOSH 592 595 595 595 556 581 589 0.16%
Ratio Analysis
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
NP Margin 0.00% 92.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -39.74% 20.38% -1.16% -34.29% -25.17% -88.34% -13.34% -
Per Share
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
RPS 0.00 40.67 0.00 0.00 0.00 0.00 0.00 -
EPS -52.47 37.68 -1.62 -50.40 -40.52 -1.76 -0.46 384.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3221 1.847 1.454 1.4702 1.6077 1.9873 3.4482 -27.35%
Adjusted Per Share Value based on latest NOSH - 595
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
RPS 0.00 6,350.04 0.00 0.00 0.00 0.00 0.00 -
EPS -8,160.59 5,877.72 -262.40 -7,871.95 -5,903.96 -26,764.63 -7,110.99 4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 205.3747 288.3666 227.0084 229.5377 234.5529 302.9706 532.9281 -27.22%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Date 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 -
Price 1.41 1.77 1.57 1.47 0.00 2.08 3.47 -
P/RPS 0.00 4.35 0.00 0.00 0.00 0.00 0.00 -
P/EPS -2.68 4.70 -93.42 -2.92 0.00 -1.18 -7.54 -29.16%
EY -37.26 21.27 -1.07 -34.30 0.00 -84.40 -13.26 41.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.96 1.08 1.00 0.00 1.05 1.01 1.94%
Price Multiplier on Announcement Date
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Date 30/05/23 30/11/22 30/05/22 25/11/21 28/05/21 01/12/20 21/05/20 -
Price 1.41 1.80 1.88 1.37 0.00 1.88 2.67 -
P/RPS 0.00 4.43 0.00 0.00 0.00 0.00 0.00 -
P/EPS -2.68 4.78 -111.86 -2.72 0.00 -1.07 -5.80 -22.69%
EY -37.26 20.92 -0.89 -36.80 0.00 -93.38 -17.23 29.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.97 1.29 0.93 0.00 0.95 0.77 11.59%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment