[COMCORP] QoQ Annualized Quarter Result on 30-Apr-2023 [#1]

Announcement Date
28-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
30-Apr-2023 [#1]
Profit Trend
QoQ- 38.81%
YoY- 88.8%
View:
Show?
Annualized Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 365,166 303,688 238,184 188,666 152,677 99,940 109,492 122.73%
PBT 45,294 37,988 31,092 22,694 19,894 12,952 16,616 94.78%
Tax -11,440 -9,678 -8,156 -6,171 -5,286 -3,736 -4,468 86.83%
NP 33,854 28,310 22,936 16,523 14,608 9,216 12,148 97.66%
-
NP to SH 33,854 28,310 22,936 16,523 14,608 9,216 12,148 97.66%
-
Tax Rate 25.26% 25.48% 26.23% 27.19% 26.57% 28.84% 26.89% -
Total Cost 331,312 275,378 215,248 172,143 138,069 90,724 97,344 125.76%
-
Net Worth 67,817 56,610 48,156 33,454 12,809 6,454 4,885 474.86%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 67,817 56,610 48,156 33,454 12,809 6,454 4,885 474.86%
NOSH 382,500 382,500 382,500 382,500 140,000 140,000 140,000 95.07%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 9.27% 9.32% 9.63% 8.76% 9.57% 9.22% 11.09% -
ROE 49.92% 50.01% 47.63% 49.39% 114.04% 142.80% 248.63% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 95.47 79.40 62.27 62.54 109.06 71.39 78.21 14.17%
EPS 8.85 7.40 6.00 9.16 10.44 6.58 8.68 1.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.148 0.1259 0.1109 0.0915 0.0461 0.0349 194.64%
Adjusted Per Share Value based on latest NOSH - 382,500
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 80.70 67.11 52.64 41.69 33.74 22.09 24.20 122.71%
EPS 7.48 6.26 5.07 3.65 3.23 2.04 2.68 97.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1499 0.1251 0.1064 0.0739 0.0283 0.0143 0.0108 474.78%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 1.30 0.875 0.90 0.83 0.09 0.09 0.09 -
P/RPS 1.36 1.10 1.45 1.33 0.08 0.13 0.12 402.32%
P/EPS 14.69 11.82 15.01 15.15 0.86 1.37 1.04 481.51%
EY 6.81 8.46 6.66 6.60 115.94 73.14 96.41 -82.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.33 5.91 7.15 7.48 0.98 1.95 2.58 100.21%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 21/12/23 21/09/23 28/06/23 28/03/23 22/12/22 22/09/22 23/06/22 -
Price 1.46 1.29 0.86 0.83 0.85 0.09 0.09 -
P/RPS 1.53 1.62 1.38 1.33 0.78 0.13 0.12 443.24%
P/EPS 16.50 17.43 14.34 15.15 8.15 1.37 1.04 528.22%
EY 6.06 5.74 6.97 6.60 12.28 73.14 96.41 -84.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.23 8.72 6.83 7.48 9.29 1.95 2.58 116.23%

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