[CATCHA] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Announcement Date
16-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 233.0%
YoY- 321.67%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 23,574 22,765 19,768 11,704 0 0 0 -
PBT 3,580 4,124 4,576 2,892 -1,200 -1,081 -1,106 -
Tax -1,520 -1,524 -1,776 -812 0 -2 -4 5089.87%
NP 2,060 2,600 2,800 2,080 -1,200 -1,084 -1,110 -
-
NP to SH 1,463 1,816 2,072 1,596 -1,200 -1,084 -1,110 -
-
Tax Rate 42.46% 36.95% 38.81% 28.08% - - - -
Total Cost 21,514 20,165 16,968 9,624 1,200 1,084 1,110 617.66%
-
Net Worth 52,812 56,333 29,334 29,334 121 1,346 1,346 1046.97%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 52,812 56,333 29,334 29,334 121 1,346 1,346 1046.97%
NOSH 352,085 352,085 352,085 134,640 134,640 134,640 134,640 89.47%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.74% 11.42% 14.16% 17.77% 0.00% 0.00% 0.00% -
ROE 2.77% 3.22% 7.06% 5.44% -990.30% -80.51% -82.44% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 6.70 6.47 8.76 5.19 0.00 0.00 0.00 -
EPS 0.42 0.52 0.92 0.72 -0.89 -0.80 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.13 0.13 0.0009 0.01 0.01 505.22%
Adjusted Per Share Value based on latest NOSH - 134,640
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 6.70 6.47 5.61 3.32 0.00 0.00 0.00 -
EPS 0.42 0.52 0.59 0.45 -0.34 -0.31 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.0833 0.0833 0.0003 0.0038 0.0038 1051.58%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.38 0.535 0.24 0.245 0.185 0.185 0.21 -
P/RPS 5.68 8.27 2.74 4.72 0.00 0.00 0.00 -
P/EPS 91.45 103.73 26.14 34.64 -20.76 -22.98 -25.47 -
EY 1.09 0.96 3.83 2.89 -4.82 -4.35 -3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 3.34 1.85 1.88 205.56 18.50 21.00 -75.51%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 29/08/23 16/06/23 27/02/23 22/11/22 25/08/22 -
Price 0.30 0.435 0.475 0.23 0.19 0.185 0.25 -
P/RPS 4.48 6.73 5.42 4.43 0.00 0.00 0.00 -
P/EPS 72.20 84.34 51.73 32.52 -21.32 -22.98 -30.32 -
EY 1.39 1.19 1.93 3.08 -4.69 -4.35 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.72 3.65 1.77 211.11 18.50 25.00 -81.34%

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