[VARIA] YoY Annualized Quarter Result on 30-Sep-2022 [#2]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -0.32%
YoY- -888.21%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 80,836 42,072 54,752 28,254 94,786 47,338 22,826 23.44%
PBT 2,858 -11,602 1,398 -1,282 -3,366 -3,408 -4,614 -
Tax -1,264 -28 -240 -608 -394 -58 -8 132.42%
NP 1,594 -11,630 1,158 -1,890 -3,760 -3,466 -4,622 -
-
NP to SH 1,594 -9,490 1,204 -1,984 -4,572 -3,878 -4,034 -
-
Tax Rate 44.23% - 17.17% - - - - -
Total Cost 79,242 53,702 53,594 30,144 98,546 50,804 27,448 19.31%
-
Net Worth 37,520 48,240 50,919 47,569 43,549 50,919 58,959 -7.25%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 37,520 48,240 50,919 47,569 43,549 50,919 58,959 -7.25%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.97% -27.64% 2.11% -6.69% -3.97% -7.32% -20.25% -
ROE 4.25% -19.67% 2.36% -4.17% -10.50% -7.62% -6.84% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 120.65 62.79 81.72 42.17 141.47 70.65 34.07 23.44%
EPS 2.38 -14.16 1.80 -2.96 -6.82 -5.78 -6.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.72 0.76 0.71 0.65 0.76 0.88 -7.25%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 19.39 10.09 13.13 6.78 22.73 11.35 5.47 23.46%
EPS 0.38 -2.28 0.29 -0.48 -1.10 -0.93 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.1157 0.1221 0.1141 0.1044 0.1221 0.1414 -7.25%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.90 0.96 0.935 0.73 0.94 0.34 0.355 -
P/RPS 0.75 1.53 1.14 1.73 0.66 0.48 1.04 -5.30%
P/EPS 37.83 -6.78 52.03 -24.65 -13.78 -5.87 -5.90 -
EY 2.64 -14.75 1.92 -4.06 -7.26 -17.02 -16.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.33 1.23 1.03 1.45 0.45 0.40 26.10%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 22/11/22 23/11/21 24/11/20 19/11/19 29/11/18 21/11/17 -
Price 1.04 1.01 1.01 0.68 0.955 0.875 0.375 -
P/RPS 0.86 1.61 1.24 1.61 0.68 1.24 1.10 -4.01%
P/EPS 43.71 -7.13 56.20 -22.96 -13.99 -15.12 -6.23 -
EY 2.29 -14.02 1.78 -4.35 -7.15 -6.61 -16.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.40 1.33 0.96 1.47 1.15 0.43 27.63%

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