[CATCHA] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -10.7%
YoY- 25.97%
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 22,765 19,768 11,704 0 0 0 0 -
PBT 4,124 4,576 2,892 -1,200 -1,081 -1,106 -712 -
Tax -1,524 -1,776 -812 0 -2 -4 -8 3200.22%
NP 2,600 2,800 2,080 -1,200 -1,084 -1,110 -720 -
-
NP to SH 1,816 2,072 1,596 -1,200 -1,084 -1,110 -720 -
-
Tax Rate 36.95% 38.81% 28.08% - - - - -
Total Cost 20,165 16,968 9,624 1,200 1,084 1,110 720 820.37%
-
Net Worth 56,333 29,334 29,334 121 1,346 1,346 1,346 1102.70%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 56,333 29,334 29,334 121 1,346 1,346 1,346 1102.70%
NOSH 352,085 352,085 134,640 134,640 134,640 134,640 134,640 89.69%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.42% 14.16% 17.77% 0.00% 0.00% 0.00% 0.00% -
ROE 3.22% 7.06% 5.44% -990.30% -80.51% -82.44% -53.48% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.47 8.76 5.19 0.00 0.00 0.00 0.00 -
EPS 0.52 0.92 0.72 -0.89 -0.80 -0.82 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.13 0.13 0.0009 0.01 0.01 0.01 533.89%
Adjusted Per Share Value based on latest NOSH - 134,640
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.47 5.61 3.32 0.00 0.00 0.00 0.00 -
EPS 0.52 0.59 0.45 -0.34 -0.31 -0.32 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.0833 0.0833 0.0003 0.0038 0.0038 0.0038 1107.54%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.535 0.24 0.245 0.185 0.185 0.21 0.135 -
P/RPS 8.27 2.74 4.72 0.00 0.00 0.00 0.00 -
P/EPS 103.73 26.14 34.64 -20.76 -22.98 -25.47 -25.25 -
EY 0.96 3.83 2.89 -4.82 -4.35 -3.93 -3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 1.85 1.88 205.56 18.50 21.00 13.50 -60.55%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 16/06/23 27/02/23 22/11/22 25/08/22 26/05/22 -
Price 0.435 0.475 0.23 0.19 0.185 0.25 0.175 -
P/RPS 6.73 5.42 4.43 0.00 0.00 0.00 0.00 -
P/EPS 84.34 51.73 32.52 -21.32 -22.98 -30.32 -32.73 -
EY 1.19 1.93 3.08 -4.69 -4.35 -3.30 -3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 3.65 1.77 211.11 18.50 25.00 17.50 -71.05%

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