[ANNUM] QoQ Annualized Quarter Result on 30-Sep-2024

Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024
Profit Trend
QoQ- 55.98%
YoY- -52.23%
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 19,000 19,982 22,780 27,130 39,568 369,932 361,682 -85.89%
PBT -12,743 -28,942 -5,986 -10,176 -8,368 -71,228 22,914 -
Tax 4 5 6 0 0 565 750 -96.91%
NP -12,738 -28,937 -5,980 -10,176 -8,368 -70,663 23,664 -
-
NP to SH -12,738 -28,937 -5,980 -10,176 -8,368 -70,751 23,578 -
-
Tax Rate - - - - - - -3.27% -
Total Cost 31,739 48,919 28,760 37,306 47,936 440,595 338,018 -79.25%
-
Net Worth 75,106 63,699 86,449 86,449 88,724 166,073 270,746 -57.36%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 75,106 63,699 86,449 86,449 88,724 166,073 270,746 -57.36%
NOSH 227,595 227,500 227,500 227,500 227,500 227,500 227,500 0.02%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -67.05% -144.82% -26.25% -37.51% -21.15% -19.10% 6.54% -
ROE -16.96% -45.43% -6.92% -11.77% -9.43% -42.60% 8.71% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.35 8.78 10.01 11.93 17.39 162.61 235.11 -89.12%
EPS -5.60 -12.72 -2.63 -4.48 -3.68 -56.33 22.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.28 0.38 0.38 0.39 0.73 1.76 -67.14%
Adjusted Per Share Value based on latest NOSH - 227,368
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.36 8.79 10.02 11.93 17.40 162.70 159.07 -85.89%
EPS -5.60 -12.73 -2.63 -4.48 -3.68 -31.12 10.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3303 0.2802 0.3802 0.3802 0.3902 0.7304 1.1908 -57.36%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.055 0.085 0.095 0.095 0.135 0.18 0.20 -
P/RPS 0.66 0.97 0.95 0.80 0.78 0.11 0.09 276.08%
P/EPS -0.98 -0.67 -3.61 -2.12 -3.67 -0.58 1.30 -
EY -101.77 -149.65 -27.67 -47.08 -27.25 -172.78 76.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.30 0.25 0.25 0.35 0.25 0.11 33.56%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 29/08/24 30/05/24 29/02/24 24/11/23 30/08/23 25/05/23 -
Price 0.055 0.085 0.075 0.095 0.095 0.17 0.19 -
P/RPS 0.66 0.97 0.75 0.80 0.55 0.10 0.08 306.72%
P/EPS -0.98 -0.67 -2.85 -2.12 -2.58 -0.55 1.24 -
EY -101.77 -149.65 -35.05 -47.08 -38.72 -182.94 80.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.30 0.20 0.25 0.24 0.23 0.11 33.56%

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