[MEDIA] QoQ Annualized Quarter Result on 31-Mar-2024 [#3]

Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Mar-2024 [#3]
Profit Trend
QoQ- -26.7%
YoY- -34.92%
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 867,886 875,392 855,692 1,431,727 1,208,718 997,879 745,208 10.68%
PBT 50,410 70,724 70,120 114,038 101,532 87,527 51,123 -0.93%
Tax -13,245 -18,694 -14,440 -46,718 -42,273 -33,675 -24,153 -32.97%
NP 37,165 52,030 55,680 67,320 59,259 53,852 26,970 23.80%
-
NP to SH 36,312 49,538 56,224 64,625 55,797 51,857 29,008 16.13%
-
Tax Rate 26.27% 26.43% 20.59% 40.97% 41.64% 38.47% 47.24% -
Total Cost 830,721 823,362 800,012 1,364,407 1,149,459 944,027 718,238 10.17%
-
Net Worth 690,809 688,258 677,609 680,160 671,398 667,405 644,555 4.72%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - 16,637 - - - -
Div Payout % - - - 25.75% - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 690,809 688,258 677,609 680,160 671,398 667,405 644,555 4.72%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 4.28% 5.94% 6.51% 4.70% 4.90% 5.40% 3.62% -
ROE 5.26% 7.20% 8.30% 9.50% 8.31% 7.77% 4.50% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 78.24 78.92 77.15 129.08 108.97 89.96 67.18 10.68%
EPS 3.28 4.46 5.08 5.83 5.03 4.68 2.62 16.14%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.6228 0.6205 0.6109 0.6132 0.6053 0.6017 0.5811 4.72%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 78.25 78.92 77.15 129.08 108.97 89.96 67.18 10.69%
EPS 3.27 4.47 5.07 5.83 5.03 4.68 2.62 15.90%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.6228 0.6205 0.6109 0.6132 0.6053 0.6017 0.5811 4.72%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.455 0.465 0.44 0.405 0.405 0.42 0.405 -
P/RPS 0.58 0.59 0.57 0.31 0.37 0.47 0.60 -2.23%
P/EPS 13.90 10.41 8.68 6.95 8.05 8.98 15.49 -6.95%
EY 7.19 9.60 11.52 14.39 12.42 11.13 6.46 7.39%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.72 0.66 0.67 0.70 0.70 2.83%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 29/11/23 30/08/23 24/05/23 22/02/23 29/11/22 -
Price 0.46 0.45 0.44 0.445 0.42 0.45 0.45 -
P/RPS 0.59 0.57 0.57 0.34 0.39 0.50 0.67 -8.12%
P/EPS 14.05 10.08 8.68 7.64 8.35 9.63 17.21 -12.63%
EY 7.12 9.92 11.52 13.09 11.98 10.39 5.81 14.50%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.72 0.73 0.69 0.75 0.77 -2.61%

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