[YB] YoY Cumulative Quarter Result on 31-Mar-2023 [#3]

Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -482.7%
YoY- -428.92%
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 50,759 51,723 106,853 68,047 86,461 93,477 85,028 -7.62%
PBT -29,393 -20,542 6,538 -2,139 -7,084 -3,593 -1,846 53.04%
Tax -3 136 -334 108 1,085 301 472 -
NP -29,396 -20,406 6,204 -2,031 -5,999 -3,292 -1,374 60.15%
-
NP to SH -29,396 -20,406 6,204 -2,031 -5,999 -3,292 -1,374 60.15%
-
Tax Rate - - 5.11% - - - - -
Total Cost 80,155 72,129 100,649 70,078 92,460 96,769 86,402 -1.14%
-
Net Worth 291,381 331,173 315,199 194,415 196,503 207,757 211,606 5.04%
Dividend
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 291,381 331,173 315,199 194,415 196,503 207,757 211,606 5.04%
NOSH 291,390 291,311 291,311 160,000 160,000 160,000 160,000 9.65%
Ratio Analysis
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -57.91% -39.45% 5.81% -2.98% -6.94% -3.52% -1.62% -
ROE -10.09% -6.16% 1.97% -1.04% -3.05% -1.58% -0.65% -
Per Share
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.42 17.80 41.36 46.90 59.40 62.54 55.85 -16.39%
EPS -10.09 -7.02 2.40 -1.40 -4.12 -2.20 -0.90 45.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.14 1.22 1.34 1.35 1.39 1.39 -4.93%
Adjusted Per Share Value based on latest NOSH - 291,311
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.38 17.71 36.58 23.30 29.60 32.00 29.11 -7.62%
EPS -10.06 -6.99 2.12 -0.70 -2.05 -1.13 -0.47 60.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9975 1.1337 1.0791 0.6656 0.6727 0.7112 0.7244 5.04%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.23 0.335 0.465 0.97 0.585 0.685 0.77 -
P/RPS 1.32 1.88 1.12 2.07 0.98 1.10 1.38 -0.68%
P/EPS -2.28 -4.77 19.36 -69.29 -14.19 -31.10 -85.31 -42.70%
EY -43.86 -20.97 5.16 -1.44 -7.05 -3.22 -1.17 74.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.38 0.72 0.43 0.49 0.55 -12.54%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/05/24 26/05/23 20/05/22 30/11/20 21/11/19 28/11/18 24/11/17 -
Price 0.22 0.315 0.435 0.885 0.585 0.67 0.785 -
P/RPS 1.26 1.77 1.05 1.89 0.98 1.07 1.41 -1.71%
P/EPS -2.18 -4.48 18.12 -63.22 -14.19 -30.42 -86.98 -43.26%
EY -45.86 -22.30 5.52 -1.58 -7.05 -3.29 -1.15 76.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.36 0.66 0.43 0.48 0.56 -13.38%

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