[CATCHA] QoQ TTM Result on 30-Sep-2022 [#3]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -5.01%
YoY- 58.96%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 9,884 2,926 0 0 0 0 0 -
PBT 1,641 -299 -1,200 -1,293 -1,229 -1,058 -1,621 -
Tax -886 -201 0 15 12 5 0 -
NP 755 -500 -1,200 -1,278 -1,217 -1,053 -1,621 -
-
NP to SH 391 -621 -1,200 -1,278 -1,217 -1,053 -1,621 -
-
Tax Rate 53.99% - - - - - - -
Total Cost 9,129 3,426 1,200 1,278 1,217 1,053 1,621 217.54%
-
Net Worth 29,334 29,334 121 1,346 1,346 1,346 1,346 684.63%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 29,334 29,334 121 1,346 1,346 1,346 1,346 684.63%
NOSH 352,085 134,640 134,640 134,640 134,640 134,640 134,640 90.14%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.64% -17.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 1.33% -2.12% -990.30% -94.92% -90.39% -78.21% -120.40% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.38 1.30 0.00 0.00 0.00 0.00 0.00 -
EPS 0.17 -0.28 -0.89 -0.95 -0.90 -0.78 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.0009 0.01 0.01 0.01 0.01 455.48%
Adjusted Per Share Value based on latest NOSH - 134,640
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.81 0.83 0.00 0.00 0.00 0.00 0.00 -
EPS 0.11 -0.18 -0.34 -0.36 -0.35 -0.30 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0833 0.0003 0.0038 0.0038 0.0038 0.0038 687.70%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.24 0.245 0.185 0.185 0.21 0.135 0.16 -
P/RPS 5.48 18.89 0.00 0.00 0.00 0.00 0.00 -
P/EPS 138.51 -89.03 -20.76 -19.49 -23.23 -17.26 -13.29 -
EY 0.72 -1.12 -4.82 -5.13 -4.30 -5.79 -7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.88 205.56 18.50 21.00 13.50 16.00 -76.35%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 16/06/23 27/02/23 22/11/22 25/08/22 26/05/22 22/02/22 -
Price 0.475 0.245 0.19 0.185 0.25 0.175 0.15 -
P/RPS 10.84 18.89 0.00 0.00 0.00 0.00 0.00 -
P/EPS 274.13 -89.03 -21.32 -19.49 -27.66 -22.38 -12.46 -
EY 0.36 -1.12 -4.69 -5.13 -3.62 -4.47 -8.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 1.88 211.11 18.50 25.00 17.50 15.00 -61.12%

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