[YB] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 64.59%
YoY- 493.49%
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 51,723 36,951 17,386 135,128 106,853 80,677 59,186 -8.60%
PBT -20,542 -3,496 -8,282 11,088 6,538 995 198 -
Tax 136 -6 48 -877 -334 -261 -188 -
NP -20,406 -3,502 -8,234 10,211 6,204 734 10 -
-
NP to SH -20,406 -3,502 -8,234 10,211 6,204 734 10 -
-
Tax Rate - - - 7.91% 5.11% 26.23% 94.95% -
Total Cost 72,129 40,453 25,620 124,917 100,649 79,943 59,176 14.12%
-
Net Worth 331,173 345,730 339,888 310,032 315,199 348,603 282,915 11.08%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 331,173 345,730 339,888 310,032 315,199 348,603 282,915 11.08%
NOSH 291,311 291,311 291,311 291,311 291,311 291,311 242,616 12.98%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -39.45% -9.48% -47.36% 7.56% 5.81% 0.91% 0.02% -
ROE -6.16% -1.01% -2.42% 3.29% 1.97% 0.21% 0.00% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 17.80 12.72 5.98 52.30 41.36 27.77 24.48 -19.15%
EPS -7.02 -1.21 -2.83 3.95 2.40 0.25 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.19 1.17 1.20 1.22 1.20 1.17 -1.71%
Adjusted Per Share Value based on latest NOSH - 291,311
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 17.71 12.65 5.95 46.26 36.58 27.62 20.26 -8.58%
EPS -6.99 -1.20 -2.82 3.50 2.12 0.25 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1337 1.1836 1.1636 1.0614 1.0791 1.1934 0.9685 11.08%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.335 0.39 0.355 0.395 0.465 0.45 0.45 -
P/RPS 1.88 3.07 5.93 0.76 1.12 1.62 1.84 1.44%
P/EPS -4.77 -32.35 -12.52 9.99 19.36 178.10 10,881.36 -
EY -20.97 -3.09 -7.98 10.01 5.16 0.56 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.30 0.33 0.38 0.37 0.38 -16.50%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 23/02/23 29/11/22 29/08/22 20/05/22 25/02/22 29/11/21 -
Price 0.315 0.36 0.435 0.41 0.435 0.445 0.425 -
P/RPS 1.77 2.83 7.27 0.78 1.05 1.60 1.74 1.14%
P/EPS -4.48 -29.87 -15.35 10.37 18.12 176.12 10,276.84 -
EY -22.30 -3.35 -6.52 9.64 5.52 0.57 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.37 0.34 0.36 0.37 0.36 -15.43%

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