[SHANG] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 60.35%
YoY- 85.68%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 447,706 465,232 363,432 324,961 272,868 228,464 128,730 130.07%
PBT 37,756 49,680 -38,541 -12,480 -33,404 -53,736 -126,474 -
Tax -13,766 -13,952 -6,196 -3,634 -2,830 -7,500 23,426 -
NP 23,990 35,728 -44,737 -16,114 -36,234 -61,236 -103,048 -
-
NP to SH 21,790 33,080 -40,710 -11,861 -29,916 -51,768 -91,752 -
-
Tax Rate 36.46% 28.08% - - - - - -
Total Cost 423,716 429,504 408,169 341,075 309,102 289,700 231,778 49.67%
-
Net Worth 787,599 787,599 778,799 809,600 805,200 805,200 818,400 -2.53%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 787,599 787,599 778,799 809,600 805,200 805,200 818,400 -2.53%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.36% 7.68% -12.31% -4.96% -13.28% -26.80% -80.05% -
ROE 2.77% 4.20% -5.23% -1.47% -3.72% -6.43% -11.21% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 101.75 105.73 82.60 73.85 62.02 51.92 29.26 130.05%
EPS 4.96 7.52 -9.25 -2.69 -6.80 -11.76 -20.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.79 1.77 1.84 1.83 1.83 1.86 -2.53%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 101.75 105.73 82.60 73.85 62.02 51.92 29.26 130.05%
EPS 4.96 7.52 -9.25 -2.69 -6.80 -11.76 -20.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.79 1.77 1.84 1.83 1.83 1.86 -2.53%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.33 2.90 3.45 3.39 3.28 3.34 3.32 -
P/RPS 2.29 2.74 4.18 4.59 5.29 6.43 11.35 -65.70%
P/EPS 47.05 38.57 -37.29 -125.75 -48.24 -28.39 -15.92 -
EY 2.13 2.59 -2.68 -0.80 -2.07 -3.52 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.62 1.95 1.84 1.79 1.83 1.78 -18.94%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 30/05/23 27/02/23 17/11/22 29/08/22 30/05/22 28/02/22 -
Price 2.57 2.56 3.20 3.48 3.39 3.38 3.45 -
P/RPS 2.53 2.42 3.87 4.71 5.47 6.51 11.79 -64.25%
P/EPS 51.90 34.05 -34.59 -129.09 -49.86 -28.73 -16.54 -
EY 1.93 2.94 -2.89 -0.77 -2.01 -3.48 -6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.43 1.81 1.89 1.85 1.85 1.85 -15.42%

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