[SIGN] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 14.46%
YoY- 336.89%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 150,477 172,845 183,948 177,558 88,560 105,681 104,478 27.50%
PBT 13,279 32,032 29,140 31,320 3,933 9,613 3,822 129.22%
Tax -4,145 -9,909 -6,954 -5,274 -1,268 -4,486 -1,768 76.38%
NP 9,134 22,123 22,186 26,046 2,665 5,127 2,054 170.17%
-
NP to SH 5,275 16,152 14,111 20,657 2,164 3,697 3,150 40.97%
-
Tax Rate 31.21% 30.93% 23.86% 16.84% 32.24% 46.67% 46.26% -
Total Cost 141,343 150,722 161,762 151,512 85,895 100,554 102,424 23.92%
-
Net Worth 418,897 412,550 418,897 453,089 246,369 249,268 242,019 44.10%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 253 - - - - - - -
Div Payout % 4.81% - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 418,897 412,550 418,897 453,089 246,369 249,268 242,019 44.10%
NOSH 645,497 645,497 645,497 645,497 295,248 295,248 295,248 68.37%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.07% 12.80% 12.06% 14.67% 3.01% 4.85% 1.97% -
ROE 1.26% 3.92% 3.37% 4.56% 0.88% 1.48% 1.30% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 23.71 27.23 28.98 28.22 30.55 36.46 36.69 -25.23%
EPS 0.80 2.50 2.20 3.30 0.70 1.30 1.10 -19.11%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.66 0.72 0.85 0.86 0.85 -15.50%
Adjusted Per Share Value based on latest NOSH - 645,497
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 23.31 26.78 28.50 27.51 13.72 16.37 16.19 27.47%
EPS 0.82 2.50 2.19 3.20 0.34 0.57 0.49 40.91%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.6391 0.649 0.7019 0.3817 0.3862 0.3749 44.12%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.97 0.855 0.96 1.31 2.55 2.35 1.73 -
P/RPS 4.09 3.14 3.31 4.64 8.35 6.45 4.71 -8.97%
P/EPS 116.71 33.60 43.18 39.91 341.55 184.24 156.37 -17.70%
EY 0.86 2.98 2.32 2.51 0.29 0.54 0.64 21.74%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.32 1.45 1.82 3.00 2.73 2.04 -19.60%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 28/02/24 27/11/23 28/08/23 29/05/23 22/02/23 22/11/22 -
Price 1.55 0.87 0.935 1.24 1.29 2.42 2.91 -
P/RPS 6.54 3.19 3.23 4.39 4.22 6.64 7.93 -12.04%
P/EPS 186.50 34.19 42.05 37.78 172.78 189.73 263.04 -20.47%
EY 0.54 2.93 2.38 2.65 0.58 0.53 0.38 26.37%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.34 1.42 1.72 1.52 2.81 3.42 -22.11%

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