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

Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 6.21%
YoY- -4.3%
Quarter Report
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 9,420 9,421 8,597 10,764 11,765 10,028 11,735 -3.59%
PBT 949 860 299 590 232 -1,914 -1,380 -
Tax -214 -92 0 -88 0 0 0 -
NP 735 768 299 502 232 -1,914 -1,380 -
-
NP to SH 735 768 299 502 232 -1,914 -1,380 -
-
Tax Rate 22.55% 10.70% 0.00% 14.92% 0.00% - - -
Total Cost 8,685 8,653 8,298 10,262 11,533 11,942 13,115 -6.63%
-
Net Worth 38,723 28,566 28,566 27,412 31,259 33,664 40,878 -0.89%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 38,723 28,566 28,566 27,412 31,259 33,664 40,878 -0.89%
NOSH 63,481 52,901 52,901 48,092 48,092 48,092 48,092 4.73%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.80% 8.15% 3.48% 4.66% 1.97% -19.09% -11.76% -
ROE 1.90% 2.69% 1.05% 1.83% 0.74% -5.69% -3.38% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 14.84 17.81 16.25 22.38 24.46 20.85 24.40 -7.95%
EPS 1.16 1.45 0.57 1.04 0.48 -3.98 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.54 0.54 0.57 0.65 0.70 0.85 -5.37%
Adjusted Per Share Value based on latest NOSH - 63,481
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 14.84 14.84 13.54 16.96 18.53 15.80 18.49 -3.59%
EPS 1.16 1.21 0.47 0.79 0.37 -3.02 -2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.45 0.45 0.4318 0.4924 0.5303 0.6439 -0.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.635 1.09 0.38 0.32 0.28 0.40 0.49 -
P/RPS 4.28 6.12 2.34 1.43 1.14 1.92 2.01 13.41%
P/EPS 54.84 75.08 67.23 30.66 58.04 -10.05 -17.08 -
EY 1.82 1.33 1.49 3.26 1.72 -9.95 -5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.02 0.70 0.56 0.43 0.57 0.58 10.21%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 24/11/21 25/11/20 26/11/19 27/11/18 29/11/17 29/11/16 -
Price 0.63 1.12 0.425 0.315 0.305 0.39 0.40 -
P/RPS 4.25 6.29 2.62 1.41 1.25 1.87 1.64 17.19%
P/EPS 54.41 77.15 75.19 30.18 63.22 -9.80 -13.94 -
EY 1.84 1.30 1.33 3.31 1.58 -10.20 -7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.07 0.79 0.55 0.47 0.56 0.47 13.96%

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