[INFOM] QoQ Quarter Result on 28-Feb-2023 [#3]

Announcement Date
13-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
28-Feb-2023 [#3]
Profit Trend
QoQ- 349.8%
YoY--%
View:
Show?
Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 59,654 56,206 57,542 109,733 42,047 41,940 0 -
PBT 11,349 8,851 10,434 26,789 6,406 5,819 0 -
Tax -2,399 -1,580 -2,059 -4,053 -1,353 -1,087 0 -
NP 8,950 7,271 8,375 22,736 5,053 4,732 0 -
-
NP to SH 8,948 7,268 8,373 22,724 5,052 4,731 0 -
-
Tax Rate 21.14% 17.85% 19.73% 15.13% 21.12% 18.68% - -
Total Cost 50,704 48,935 49,167 86,997 36,994 37,208 0 -
-
Net Worth 130,471 120,310 114,297 104,677 80,928 59,742 0 -
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 130,471 120,310 114,297 104,677 80,928 59,742 0 -
NOSH 601,250 601,250 601,250 601,250 601,250 6,963 0 -
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 15.00% 12.94% 14.55% 20.72% 12.02% 11.28% 0.00% -
ROE 6.86% 6.04% 7.33% 21.71% 6.24% 7.92% 0.00% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 9.92 9.35 9.57 18.25 6.99 602.33 0.00 -
EPS 1.49 1.21 1.39 3.78 0.90 67.95 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.2001 0.1901 0.1741 0.1346 8.58 0.0778 98.02%
Adjusted Per Share Value based on latest NOSH - 601,250
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 9.92 9.35 9.57 18.25 6.99 6.98 0.00 -
EPS 1.49 1.21 1.39 3.78 0.90 0.79 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.2001 0.1901 0.1741 0.1346 0.0994 0.0778 98.02%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 - - -
Price 1.77 1.76 1.51 1.25 0.58 0.00 0.00 -
P/RPS 17.84 18.83 15.78 6.85 8.29 0.00 0.00 -
P/EPS 118.93 145.60 108.43 33.07 69.03 0.00 0.00 -
EY 0.84 0.69 0.92 3.02 1.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.16 8.80 7.94 7.18 4.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 17/01/24 17/10/23 31/07/23 13/04/23 17/01/23 11/11/22 - -
Price 1.61 1.70 1.73 1.61 1.43 0.00 0.00 -
P/RPS 16.23 18.19 18.08 8.82 20.45 0.00 0.00 -
P/EPS 108.18 140.63 124.23 42.60 170.19 0.00 0.00 -
EY 0.92 0.71 0.80 2.35 0.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.42 8.50 9.10 9.25 10.62 0.00 0.00 -

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