[SPRING] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 57.39%
YoY- 12.96%
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 10,205 45,324 33,583 23,858 13,799 53,877 31,033 -52.38%
PBT 532 2,868 2,631 2,240 1,617 7,281 323 39.50%
Tax -62 -699 -161 -175 -305 -1,515 481 -
NP 470 2,169 2,470 2,065 1,312 5,766 804 -30.10%
-
NP to SH 470 2,169 2,470 2,065 1,312 5,766 804 -30.10%
-
Tax Rate 11.65% 24.37% 6.12% 7.81% 18.86% 20.81% -148.92% -
Total Cost 9,735 43,155 31,113 21,793 12,487 48,111 30,229 -53.04%
-
Net Worth 78,980 78,980 78,980 78,980 78,980 7,920 70,666 7.70%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 78,980 78,980 78,980 78,980 78,980 7,920 70,666 7.70%
NOSH 415,689 415,689 415,689 415,689 415,689 415,689 415,689 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.61% 4.79% 7.35% 8.66% 9.51% 10.70% 2.59% -
ROE 0.60% 2.75% 3.13% 2.61% 1.66% 72.80% 1.14% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.45 10.90 8.08 5.74 3.32 129.24 7.47 -52.47%
EPS 0.11 0.52 0.59 0.50 0.32 1.39 0.19 -30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.19 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 415,689
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.45 10.90 8.08 5.74 3.32 12.96 7.47 -52.47%
EPS 0.11 0.52 0.59 0.50 0.32 1.39 0.19 -30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.0191 0.17 7.70%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.17 0.18 0.195 0.215 0.285 0.295 0.24 -
P/RPS 6.92 1.65 2.41 3.75 8.59 0.23 3.21 66.95%
P/EPS 150.36 34.50 32.82 43.28 90.30 2.13 124.09 13.67%
EY 0.67 2.90 3.05 2.31 1.11 46.89 0.81 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 1.03 1.13 1.50 1.55 1.41 -26.43%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 23/02/23 29/11/22 25/08/22 24/05/22 25/02/22 30/11/21 -
Price 0.16 0.185 0.17 0.21 0.255 0.31 0.24 -
P/RPS 6.52 1.70 2.10 3.66 7.68 0.24 3.21 60.45%
P/EPS 141.51 35.46 28.61 42.27 80.79 2.24 124.09 9.16%
EY 0.71 2.82 3.50 2.37 1.24 44.62 0.81 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.89 1.11 1.34 1.63 1.41 -29.22%

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