[ASIAPAC] QoQ Annualized Quarter Result on 30-Sep-2023 [#2]

Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -28.5%
YoY- 56.32%
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 252,982 255,750 249,992 224,958 191,881 146,366 86,296 104.43%
PBT 17,849 17,514 23,304 13,771 12,864 11,366 10,976 38.16%
Tax -9,180 -2,304 -2,428 -10,826 -2,332 -2,106 -1,648 213.25%
NP 8,669 15,210 20,876 2,945 10,532 9,260 9,328 -4.75%
-
NP to SH 7,809 14,122 19,752 5,499 10,224 9,034 9,412 -11.67%
-
Tax Rate 51.43% 13.16% 10.42% 78.61% 18.13% 18.53% 15.01% -
Total Cost 244,313 240,540 229,116 222,013 181,349 137,106 76,968 115.53%
-
Net Worth 1,080,902 1,083,880 1,082,391 1,070,664 980,051 873,961 778,978 24.33%
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 1,080,902 1,083,880 1,082,391 1,070,664 980,051 873,961 778,978 24.33%
NOSH 1,488,846 1,488,846 1,488,846 1,488,846 1,488,846 1,488,846 1,488,846 0.00%
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 3.43% 5.95% 8.35% 1.31% 5.49% 6.33% 10.81% -
ROE 0.72% 1.30% 1.82% 0.51% 1.04% 1.03% 1.21% -
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 16.99 17.18 16.79 15.13 14.16 11.96 7.90 66.38%
EPS 0.52 0.94 1.32 0.37 0.76 0.74 0.88 -29.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.726 0.728 0.727 0.72 0.723 0.714 0.713 1.20%
Adjusted Per Share Value based on latest NOSH - 1,488,846
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.99 17.18 16.79 15.11 12.89 9.83 5.80 104.32%
EPS 0.52 0.94 1.32 0.37 0.69 0.61 0.63 -11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.726 0.728 0.727 0.7191 0.6583 0.587 0.5232 24.33%
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 0.105 0.115 0.09 0.11 0.12 0.10 0.095 -
P/RPS 0.62 0.67 0.54 0.73 0.85 0.84 1.20 -35.53%
P/EPS 20.02 12.12 6.78 29.75 15.91 13.55 11.03 48.63%
EY 5.00 8.25 14.74 3.36 6.29 7.38 9.07 -32.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.16 0.12 0.15 0.17 0.14 0.13 5.05%
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 28/02/24 27/11/23 28/08/23 29/05/23 23/02/23 24/11/22 26/08/22 -
Price 0.105 0.11 0.12 0.105 0.115 0.105 0.10 -
P/RPS 0.62 0.64 0.71 0.69 0.81 0.88 1.27 -37.91%
P/EPS 20.02 11.60 9.05 28.39 15.25 14.23 11.61 43.65%
EY 5.00 8.62 11.06 3.52 6.56 7.03 8.61 -30.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.17 0.15 0.16 0.15 0.14 0.00%

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