[ASIAPAC] QoQ Annualized Quarter Result on 30-Jun-2023 [#1]

Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 259.19%
YoY- 109.86%
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 255,750 249,992 224,958 191,881 146,366 86,296 138,667 50.33%
PBT 17,514 23,304 13,771 12,864 11,366 10,976 -4,149 -
Tax -2,304 -2,428 -10,826 -2,332 -2,106 -1,648 -342 256.28%
NP 15,210 20,876 2,945 10,532 9,260 9,328 -4,491 -
-
NP to SH 14,122 19,752 5,499 10,224 9,034 9,412 -3,994 -
-
Tax Rate 13.16% 10.42% 78.61% 18.13% 18.53% 15.01% - -
Total Cost 240,540 229,116 222,013 181,349 137,106 76,968 143,158 41.28%
-
Net Worth 1,083,880 1,082,391 1,070,664 980,051 873,961 778,978 1,507,395 -19.72%
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 1,083,880 1,082,391 1,070,664 980,051 873,961 778,978 1,507,395 -19.72%
NOSH 1,488,846 1,488,846 1,488,846 1,488,846 1,488,846 1,488,846 1,050,457 26.15%
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 5.95% 8.35% 1.31% 5.49% 6.33% 10.81% -3.24% -
ROE 1.30% 1.82% 0.51% 1.04% 1.03% 1.21% -0.26% -
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 17.18 16.79 15.13 14.16 11.96 7.90 9.32 50.28%
EPS 0.94 1.32 0.37 0.76 0.74 0.88 -38.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.728 0.727 0.72 0.723 0.714 0.713 1.013 -19.75%
Adjusted Per Share Value based on latest NOSH - 1,488,846
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 17.18 16.79 15.11 12.89 9.83 5.80 9.31 50.39%
EPS 0.94 1.32 0.37 0.69 0.61 0.63 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.728 0.727 0.7191 0.6583 0.587 0.5232 1.0125 -19.72%
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 0.115 0.09 0.11 0.12 0.10 0.095 0.115 -
P/RPS 0.67 0.54 0.73 0.85 0.84 1.20 1.23 -33.27%
P/EPS 12.12 6.78 29.75 15.91 13.55 11.03 -42.85 -
EY 8.25 14.74 3.36 6.29 7.38 9.07 -2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.12 0.15 0.17 0.14 0.13 0.11 28.34%
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 27/11/23 28/08/23 29/05/23 23/02/23 24/11/22 26/08/22 26/05/22 -
Price 0.11 0.12 0.105 0.115 0.105 0.10 0.11 -
P/RPS 0.64 0.71 0.69 0.81 0.88 1.27 1.18 -33.46%
P/EPS 11.60 9.05 28.39 15.25 14.23 11.61 -40.98 -
EY 8.62 11.06 3.52 6.56 7.03 8.61 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.15 0.16 0.15 0.14 0.11 22.94%

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