[SJC] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -40.41%
YoY- 651.79%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 50,991 48,255 42,910 41,244 37,850 34,150 34,432 29.83%
PBT 17,398 14,802 19,694 33,044 7,953 10,001 3,004 221.47%
Tax -459 514 -1,170 -2,220 -738 -1,016 0 -
NP 16,939 15,316 18,524 30,824 7,215 8,985 3,004 215.80%
-
NP to SH 17,301 15,090 18,524 31,088 7,049 8,668 2,464 265.38%
-
Tax Rate 2.64% -3.47% 5.94% 6.72% 9.28% 10.16% 0.00% -
Total Cost 34,051 32,938 24,386 10,420 30,635 25,165 31,428 5.47%
-
Net Worth 79,040 60,181 60,181 58,240 54,357 52,901 48,047 39.22%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 79,040 60,181 60,181 58,240 54,357 52,901 48,047 39.22%
NOSH 213,547 194,134 194,134 194,134 194,134 48,533 48,533 167.79%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 33.22% 31.74% 43.17% 74.74% 19.06% 26.31% 8.72% -
ROE 21.89% 25.07% 30.78% 53.38% 12.97% 16.39% 5.13% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 25.16 24.86 22.10 21.25 19.50 70.37 70.95 -49.80%
EPS 8.81 7.77 9.54 16.00 3.63 17.85 5.08 44.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.31 0.31 0.30 0.28 1.09 0.99 -46.17%
Adjusted Per Share Value based on latest NOSH - 194,134
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 23.88 22.60 20.09 19.31 17.72 15.99 16.12 29.85%
EPS 8.10 7.07 8.67 14.56 3.30 4.06 1.15 266.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3701 0.2818 0.2818 0.2727 0.2545 0.2477 0.225 39.21%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.51 0.47 0.545 0.525 0.575 2.35 2.35 -
P/RPS 2.03 1.89 2.47 2.47 2.95 3.34 3.31 -27.75%
P/EPS 5.97 6.05 5.71 3.28 15.84 13.16 46.29 -74.37%
EY 16.74 16.54 17.51 30.50 6.31 7.60 2.16 290.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.52 1.76 1.75 2.05 2.16 2.37 -32.57%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.475 0.57 0.505 0.505 0.575 0.57 2.31 -
P/RPS 1.89 2.29 2.28 2.38 2.95 0.81 3.26 -30.40%
P/EPS 5.56 7.33 5.29 3.15 15.84 3.19 45.50 -75.28%
EY 17.97 13.64 18.89 31.71 6.31 31.33 2.20 304.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.84 1.63 1.68 2.05 0.52 2.33 -34.95%

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