[CATCHA] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 159.65%
YoY- 286.67%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 8,783 23,574 17,074 9,884 2,926 0 0 -
PBT 2,100 3,580 3,093 2,288 723 -1,200 -811 -
Tax -585 -1,520 -1,143 -888 -203 0 -2 4291.20%
NP 1,515 2,060 1,950 1,400 520 -1,200 -813 -
-
NP to SH 1,466 1,463 1,362 1,036 399 -1,200 -813 -
-
Tax Rate 27.86% 42.46% 36.95% 38.81% 28.08% - - -
Total Cost 7,268 21,514 15,124 8,484 2,406 1,200 813 330.16%
-
Net Worth 39,292 52,812 56,333 29,334 29,334 121 1,346 846.12%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 39,292 52,812 56,333 29,334 29,334 121 1,346 846.12%
NOSH 352,085 352,085 352,085 352,085 134,640 134,640 134,640 89.69%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 17.25% 8.74% 11.42% 14.16% 17.77% 0.00% 0.00% -
ROE 3.73% 2.77% 2.42% 3.53% 1.36% -990.30% -60.38% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.35 6.70 4.85 4.38 1.30 0.00 0.00 -
EPS 0.56 0.42 0.39 0.46 0.18 -0.89 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.16 0.13 0.13 0.0009 0.01 507.21%
Adjusted Per Share Value based on latest NOSH - 352,085
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.49 6.70 4.85 2.81 0.83 0.00 0.00 -
EPS 0.42 0.42 0.39 0.29 0.11 -0.34 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1116 0.15 0.16 0.0833 0.0833 0.0003 0.0038 849.93%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.305 0.38 0.535 0.24 0.245 0.185 0.185 -
P/RPS 9.10 5.68 11.03 5.48 18.89 0.00 0.00 -
P/EPS 54.50 91.45 138.30 52.27 138.56 -20.76 -30.64 -
EY 1.83 1.09 0.72 1.91 0.72 -4.82 -3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.53 3.34 1.85 1.88 205.56 18.50 -77.04%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 27/02/24 29/11/23 29/08/23 16/06/23 27/02/23 22/11/22 -
Price 0.37 0.30 0.435 0.475 0.23 0.19 0.185 -
P/RPS 11.04 4.48 8.97 10.84 17.74 0.00 0.00 -
P/EPS 66.11 72.20 112.45 103.46 130.08 -21.32 -30.64 -
EY 1.51 1.39 0.89 0.97 0.77 -4.69 -3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.00 2.72 3.65 1.77 211.11 18.50 -73.84%

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