[QUALITY] 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- -482.98%
YoY- -272.66%
View:
Show?
Annualized Quarter Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 177,877 181,764 167,802 148,164 209,029 215,821 195,992 -6.24%
PBT -9,942 -8,973 -15,014 -14,260 1,776 9,449 6,948 -
Tax -725 -436 -686 -1,012 -3,956 -2,577 -1,948 -48.16%
NP -10,667 -9,409 -15,700 -15,272 -2,180 6,872 5,000 -
-
NP to SH -10,886 -8,922 -13,262 -14,248 -2,444 5,522 4,238 -
-
Tax Rate - - - - 222.75% 27.27% 28.04% -
Total Cost 188,544 191,173 183,502 163,436 211,209 208,949 190,992 -0.85%
-
Net Worth 89,261 93,318 92,739 96,796 100,853 109,548 107,229 -11.47%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 89,261 93,318 92,739 96,796 100,853 109,548 107,229 -11.47%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin -6.00% -5.18% -9.36% -10.31% -1.04% 3.18% 2.55% -
ROE -12.20% -9.56% -14.30% -14.72% -2.42% 5.04% 3.95% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 306.89 313.59 289.50 255.62 360.63 372.35 338.14 -6.24%
EPS -18.78 -15.40 -22.88 -24.60 -4.22 9.53 7.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.61 1.60 1.67 1.74 1.89 1.85 -11.47%
Adjusted Per Share Value based on latest NOSH - 57,962
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 306.89 313.59 289.50 255.62 360.63 372.35 338.14 -6.24%
EPS -18.78 -15.40 -22.88 -24.60 -4.22 9.53 7.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.61 1.60 1.67 1.74 1.89 1.85 -11.47%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 1.05 1.18 1.14 0.93 1.05 0.955 1.23 -
P/RPS 0.34 0.38 0.39 0.36 0.29 0.26 0.36 -3.72%
P/EPS -5.59 -7.67 -4.98 -3.78 -24.90 10.02 16.82 -
EY -17.89 -13.05 -20.07 -26.43 -4.02 9.98 5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.71 0.56 0.60 0.51 0.66 2.00%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 29/03/24 08/12/23 27/09/23 28/06/23 31/03/23 27/12/22 29/09/22 -
Price 1.11 1.03 1.13 0.81 0.935 1.05 1.08 -
P/RPS 0.36 0.33 0.39 0.32 0.26 0.28 0.32 8.14%
P/EPS -5.91 -6.69 -4.94 -3.30 -22.17 11.02 14.77 -
EY -16.92 -14.95 -20.25 -30.35 -4.51 9.07 6.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.71 0.49 0.54 0.56 0.58 15.46%

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