[ECM] QoQ TTM Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -8.23%
YoY- 71.46%
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 24,918 21,391 16,832 12,708 13,314 10,883 11,550 66.72%
PBT -1,945 -1,341 -4,433 -7,658 -7,171 -20,007 -24,008 -81.19%
Tax -683 1,500 1,466 1,451 1,436 989 993 -
NP -2,628 159 -2,967 -6,207 -5,735 -19,018 -23,015 -76.37%
-
NP to SH -2,628 159 -2,967 -6,207 -5,735 -19,018 -23,015 -76.37%
-
Tax Rate - - - - - - - -
Total Cost 27,546 21,232 19,799 18,915 19,049 29,901 34,565 -14.00%
-
Net Worth 163,174 158,375 158,375 163,174 163,174 163,174 167,974 -1.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 163,174 158,375 158,375 163,174 163,174 163,174 167,974 -1.90%
NOSH 479,925 479,925 479,925 479,925 479,925 479,925 479,925 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -10.55% 0.74% -17.63% -48.84% -43.07% -174.75% -199.26% -
ROE -1.61% 0.10% -1.87% -3.80% -3.51% -11.65% -13.70% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.19 4.46 3.51 2.65 2.77 2.27 2.41 66.53%
EPS -0.55 0.03 -0.62 -1.29 -1.19 -3.96 -4.80 -76.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.33 0.34 0.34 0.34 0.35 -1.90%
Adjusted Per Share Value based on latest NOSH - 479,925
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.03 4.32 3.40 2.57 2.69 2.20 2.33 66.80%
EPS -0.53 0.03 -0.60 -1.25 -1.16 -3.84 -4.65 -76.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3295 0.3198 0.3198 0.3295 0.3295 0.3295 0.3391 -1.89%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.185 0.17 0.21 0.16 0.17 0.19 0.20 -
P/RPS 3.56 3.81 5.99 6.04 6.13 8.38 8.31 -43.08%
P/EPS -33.78 513.13 -33.97 -12.37 -14.23 -4.79 -4.17 301.81%
EY -2.96 0.19 -2.94 -8.08 -7.03 -20.86 -23.98 -75.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.64 0.47 0.50 0.56 0.57 -3.53%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 28/07/22 26/05/22 25/02/22 24/11/21 25/08/21 -
Price 0.185 0.19 0.215 0.18 0.155 0.18 0.20 -
P/RPS 3.56 4.26 6.13 6.80 5.59 7.94 8.31 -43.08%
P/EPS -33.78 573.50 -34.78 -13.92 -12.97 -4.54 -4.17 301.81%
EY -2.96 0.17 -2.88 -7.19 -7.71 -22.01 -23.98 -75.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.65 0.53 0.46 0.53 0.57 -3.53%

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