[ECONBHD] YoY Cumulative Quarter Result on 30-Sep-2022 [#1]

Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 88.16%
YoY- 16.75%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 120,595 81,859 85,999 101,955 135,356 200,296 168,899 -5.45%
PBT -1,865 -3,514 -5,266 7,636 11,981 20,445 29,129 -
Tax -1,327 -1,311 -530 -2,048 -3,134 -5,402 -7,937 -25.76%
NP -3,192 -4,825 -5,796 5,588 8,847 15,043 21,192 -
-
NP to SH -3,192 -4,825 -5,796 5,588 8,847 15,043 21,192 -
-
Tax Rate - - - 26.82% 26.16% 26.42% 27.25% -
Total Cost 123,787 86,684 91,795 96,367 126,509 185,253 147,707 -2.90%
-
Net Worth 382,725 396,900 439,425 401,250 401,250 387,874 326,350 2.69%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 8,025 -
Div Payout % - - - - - - 37.87% -
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 382,725 396,900 439,425 401,250 401,250 387,874 326,350 2.69%
NOSH 1,417,500 1,417,500 1,417,500 1,337,500 1,337,500 1,337,500 535,000 17.62%
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 -2.65% -5.89% -6.74% 5.48% 6.54% 7.51% 12.55% -
ROE -0.83% -1.22% -1.32% 1.39% 2.20% 3.88% 6.49% -
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 8.51 5.77 6.07 7.62 10.12 14.98 31.57 -19.61%
EPS -0.23 -0.34 -0.41 0.42 0.66 1.12 3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.27 0.28 0.31 0.30 0.30 0.29 0.61 -12.69%
Adjusted Per Share Value based on latest NOSH - 1,417,500
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.51 5.77 6.07 7.19 9.55 14.13 11.92 -5.45%
EPS -0.23 -0.34 -0.41 0.39 0.62 1.06 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.57 -
NAPS 0.27 0.28 0.31 0.2831 0.2831 0.2736 0.2302 2.69%
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 0.285 0.175 0.39 0.485 0.69 0.80 3.05 -
P/RPS 3.35 3.03 6.43 6.36 6.82 5.34 9.66 -16.17%
P/EPS -126.56 -51.41 -95.38 116.09 104.32 71.13 77.00 -
EY -0.79 -1.95 -1.05 0.86 0.96 1.41 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
P/NAPS 1.06 0.63 1.26 1.62 2.30 2.76 5.00 -22.77%
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 29/11/23 25/11/22 29/11/21 26/11/20 27/11/19 26/11/18 22/11/17 -
Price 0.275 0.165 0.34 0.46 0.79 0.615 2.94 -
P/RPS 3.23 2.86 5.60 6.03 7.81 4.11 9.31 -16.16%
P/EPS -122.12 -48.47 -83.15 110.10 119.43 54.68 74.22 -
EY -0.82 -2.06 -1.20 0.91 0.84 1.83 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
P/NAPS 1.02 0.59 1.10 1.53 2.63 2.12 4.82 -22.79%

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