[VARIA] YoY Annualized Quarter Result on 30-Jun-2022 [#1]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -373.49%
YoY- -1638.97%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 41,460 45,992 9,016 96,444 36,336 24,396 109,076 -14.88%
PBT -11,724 -100 -2,872 -5,592 -776 -6,428 924 -
Tax -28 -240 -952 -16 -48 -4 -452 -37.08%
NP -11,752 -340 -3,824 -5,608 -824 -6,432 472 -
-
NP to SH -9,460 -544 -3,884 -5,644 -1,844 -5,580 556 -
-
Tax Rate - - - - - - 48.92% -
Total Cost 53,212 46,332 12,840 102,052 37,160 30,828 108,604 -11.20%
-
Net Worth 50,250 49,580 47,569 44,220 50,250 59,629 59,629 -2.81%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 50,250 49,580 47,569 44,220 50,250 59,629 59,629 -2.81%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -28.35% -0.74% -42.41% -5.81% -2.27% -26.36% 0.43% -
ROE -18.83% -1.10% -8.16% -12.76% -3.67% -9.36% 0.93% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 61.88 68.64 13.46 143.95 54.23 36.41 162.80 -14.88%
EPS -14.12 -0.80 -5.80 -8.44 -2.76 -8.32 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.71 0.66 0.75 0.89 0.89 -2.81%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 9.59 10.63 2.08 22.30 8.40 5.64 25.22 -14.87%
EPS -2.19 -0.13 -0.90 -1.30 -0.43 -1.29 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1146 0.11 0.1022 0.1162 0.1379 0.1379 -2.81%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.915 0.86 0.86 1.14 0.265 0.465 0.275 -
P/RPS 1.48 1.25 6.39 0.79 0.49 1.28 0.17 43.40%
P/EPS -6.48 -105.92 -14.84 -13.53 -9.63 -5.58 33.14 -
EY -15.43 -0.94 -6.74 -7.39 -10.39 -17.91 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.16 1.21 1.73 0.35 0.52 0.31 25.63%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 24/08/21 18/08/20 27/08/19 28/08/18 22/08/17 23/08/16 -
Price 0.97 0.98 0.76 0.93 0.285 0.45 0.29 -
P/RPS 1.57 1.43 5.65 0.65 0.53 1.24 0.18 43.44%
P/EPS -6.87 -120.70 -13.11 -11.04 -10.36 -5.40 34.95 -
EY -14.56 -0.83 -7.63 -9.06 -9.66 -18.51 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.32 1.07 1.41 0.38 0.51 0.33 25.49%

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