[SOLID] QoQ Annualized Quarter Result on 31-Jan-2022 [#3]

Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 53.21%
YoY- -48.65%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 361,830 367,928 298,361 289,745 268,448 233,780 304,213 12.22%
PBT 14,288 20,360 8,788 8,430 5,334 5,080 17,327 -12.03%
Tax -2,966 -2,884 -2,082 -1,234 -654 -1,052 -1,902 34.36%
NP 11,322 17,476 6,706 7,196 4,680 4,028 15,425 -18.58%
-
NP to SH 11,322 17,476 6,721 7,216 4,710 4,076 15,461 -18.71%
-
Tax Rate 20.76% 14.17% 23.69% 14.64% 12.26% 20.71% 10.98% -
Total Cost 350,508 350,452 291,655 282,549 263,768 229,752 288,788 13.74%
-
Net Worth 192,167 192,167 186,973 186,973 181,780 181,780 181,780 3.76%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 3,116 - - - - - - -
Div Payout % 27.52% - - - - - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 192,167 192,167 186,973 186,973 181,780 181,780 181,780 3.76%
NOSH 519,371 519,371 519,371 519,371 519,371 519,371 519,371 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 3.13% 4.75% 2.25% 2.48% 1.74% 1.72% 5.07% -
ROE 5.89% 9.09% 3.59% 3.86% 2.59% 2.24% 8.51% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 69.67 70.84 57.45 55.79 51.69 45.01 58.57 12.23%
EPS 2.18 3.36 1.29 1.39 0.90 0.80 3.41 -25.72%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.36 0.36 0.35 0.35 0.35 3.76%
Adjusted Per Share Value based on latest NOSH - 519,371
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 69.67 70.84 57.45 55.79 51.69 45.01 58.57 12.23%
EPS 2.18 3.36 1.29 1.39 0.91 0.78 2.98 -18.76%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.36 0.36 0.35 0.35 0.35 3.76%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.19 0.185 0.20 0.20 0.24 0.255 0.275 -
P/RPS 0.27 0.26 0.35 0.36 0.46 0.57 0.47 -30.82%
P/EPS 8.72 5.50 15.46 14.40 26.46 32.49 9.24 -3.77%
EY 11.47 18.19 6.47 6.95 3.78 3.08 10.82 3.95%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.56 0.56 0.69 0.73 0.79 -25.24%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 22/12/22 27/09/22 30/06/22 29/03/22 30/12/21 29/09/21 29/07/21 -
Price 0.215 0.175 0.185 0.195 0.205 0.26 0.255 -
P/RPS 0.31 0.25 0.32 0.35 0.40 0.58 0.44 -20.77%
P/EPS 9.86 5.20 14.30 14.04 22.61 33.13 8.57 9.77%
EY 10.14 19.23 6.99 7.12 4.42 3.02 11.67 -8.92%
DY 2.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.47 0.51 0.54 0.59 0.74 0.73 -14.18%

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