[WONG] YoY Quarter Result on 31-Jan-2022 [#1]

Announcement Date
24-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Jan-2022 [#1]
Profit Trend
QoQ- -91.43%
YoY- -87.92%
Quarter Report
View:
Show?
Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 8,695 16,176 18,520 24,787 15,969 12,761 12,540 -5.91%
PBT -3,255 -1,767 563 3,045 638 467 4,138 -
Tax -29 -26 -321 -1,036 0 -10 254 -
NP -3,284 -1,793 242 2,009 638 457 4,392 -
-
NP to SH -3,283 -1,792 243 2,011 639 458 4,389 -
-
Tax Rate - - 57.02% 34.02% 0.00% 2.14% -6.14% -
Total Cost 11,979 17,969 18,278 22,778 15,331 12,304 8,148 6.63%
-
Net Worth 72,486 82,484 77,294 70,911 69,931 65,430 66,178 1.52%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 72,486 82,484 77,294 70,911 69,931 65,430 66,178 1.52%
NOSH 252,141 252,141 252,141 114,610 114,610 114,610 91,688 18.35%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin -37.77% -11.08% 1.31% 8.11% 4.00% 3.58% 35.02% -
ROE -4.53% -2.17% 0.31% 2.84% 0.91% 0.70% 6.63% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 3.48 6.47 7.67 22.37 14.16 13.26 13.26 -19.97%
EPS -1.31 -0.72 0.10 1.81 0.57 0.48 4.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.33 0.32 0.64 0.62 0.68 0.70 -13.65%
Adjusted Per Share Value based on latest NOSH - 252,141
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 3.45 6.42 7.35 9.83 6.33 5.06 4.97 -5.90%
EPS -1.30 -0.71 0.10 0.80 0.25 0.18 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2875 0.3271 0.3066 0.2812 0.2773 0.2595 0.2625 1.52%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.295 0.425 0.64 0.615 0.475 0.60 1.16 -
P/RPS 8.48 6.57 8.35 2.75 3.36 4.52 8.75 -0.52%
P/EPS -22.46 -59.28 636.17 33.88 83.84 126.06 24.99 -
EY -4.45 -1.69 0.16 2.95 1.19 0.79 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.29 2.00 0.96 0.77 0.88 1.66 -7.79%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 28/03/23 24/03/22 25/03/21 25/03/20 26/03/19 23/03/18 -
Price 0.285 0.385 0.635 0.695 0.40 0.58 1.12 -
P/RPS 8.19 5.95 8.28 3.11 2.83 4.37 8.44 -0.49%
P/EPS -21.70 -53.70 631.20 38.29 70.61 121.85 24.13 -
EY -4.61 -1.86 0.16 2.61 1.42 0.82 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.17 1.98 1.09 0.65 0.85 1.60 -7.84%

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