[ECA] QoQ Annualized Quarter Result on 31-Oct-2023 [#4]

Announcement Date
28-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2023
Quarter
31-Oct-2023 [#4]
Profit Trend
QoQ- -24.9%
YoY- 38.66%
View:
Show?
Annualized Quarter Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 20,601 22,852 22,468 35,601 41,196 39,972 42,560 -38.37%
PBT -2,564 834 660 10,920 14,413 15,326 16,504 -
Tax 89 0 0 -96 0 0 0 -
NP -2,474 834 660 10,824 14,413 15,326 16,504 -
-
NP to SH -2,474 834 660 10,824 14,413 15,326 16,504 -
-
Tax Rate - 0.00% 0.00% 0.88% 0.00% 0.00% 0.00% -
Total Cost 23,075 22,018 21,808 24,777 26,782 24,646 26,056 -7.78%
-
Net Worth 57,999 63,694 63,694 63,528 57,750 57,750 51,975 7.59%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 57,999 63,694 63,694 63,528 57,750 57,750 51,975 7.59%
NOSH 579,999 579,040 579,040 579,040 577,500 577,500 577,500 0.28%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin -12.01% 3.65% 2.94% 30.40% 34.99% 38.34% 38.78% -
ROE -4.27% 1.31% 1.04% 17.04% 24.96% 26.54% 31.75% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 3.55 3.95 3.88 6.16 7.13 6.92 7.37 -38.57%
EPS -0.43 0.14 0.12 1.87 2.49 2.66 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.11 0.10 0.10 0.09 7.28%
Adjusted Per Share Value based on latest NOSH - 579,040
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 3.52 3.91 3.84 6.09 7.04 6.83 7.28 -38.42%
EPS -0.42 0.14 0.11 1.85 2.46 2.62 2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.1089 0.1089 0.1086 0.0987 0.0987 0.0888 7.59%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 0.41 0.39 0.36 0.70 0.91 0.85 1.00 -
P/RPS 11.54 9.88 9.28 11.36 12.76 12.28 13.57 -10.24%
P/EPS -96.09 270.77 315.84 37.35 36.46 32.03 34.99 -
EY -1.04 0.37 0.32 2.68 2.74 3.12 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 3.55 3.27 6.36 9.10 8.50 11.11 -48.58%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 26/09/24 24/06/24 29/03/24 28/12/23 29/09/23 26/06/23 28/03/23 -
Price 0.28 0.425 0.38 0.565 0.825 0.835 0.92 -
P/RPS 7.88 10.77 9.79 9.17 11.57 12.06 12.48 -26.42%
P/EPS -65.63 295.07 333.39 30.15 33.06 31.46 32.19 -
EY -1.52 0.34 0.30 3.32 3.03 3.18 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.86 3.45 5.14 8.25 8.35 10.22 -57.85%

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