[ANEKA] QoQ Cumulative Quarter Result on 30-Nov-2022 [#1]

Announcement Date
19-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
30-Nov-2022 [#1]
Profit Trend
QoQ- 86.48%
YoY- 22.25%
Quarter Report
View:
Show?
Cumulative Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 188,582 137,067 95,821 52,845 172,084 121,131 83,651 71.67%
PBT -9,845 -11,099 -8,679 -4,502 -28,802 -18,717 -11,141 -7.89%
Tax -1,645 -744 -304 -122 -954 -571 -465 131.63%
NP -11,490 -11,843 -8,983 -4,624 -29,756 -19,288 -11,606 -0.66%
-
NP to SH -12,630 -13,218 -9,510 -4,388 -32,444 -20,304 -12,363 1.43%
-
Tax Rate - - - - - - - -
Total Cost 200,072 148,910 104,804 57,469 201,840 140,419 95,257 63.78%
-
Net Worth 83,115 75,245 78,551 83,403 88,728 92,489 99,118 -11.04%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 83,115 75,245 78,551 83,403 88,728 92,489 99,118 -11.04%
NOSH 652,661 592,485 592,485 591,935 591,935 591,910 538,100 13.69%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin -6.09% -8.64% -9.37% -8.75% -17.29% -15.92% -13.87% -
ROE -15.20% -17.57% -12.11% -5.26% -36.57% -21.95% -12.47% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 29.75 23.13 16.19 8.93 29.07 22.32 15.55 53.93%
EPS -2.10 -2.33 -1.61 -0.74 -5.87 -3.76 -2.30 -5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.127 0.1327 0.1409 0.1499 0.1704 0.1842 -20.23%
Adjusted Per Share Value based on latest NOSH - 591,935
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 28.89 21.00 14.68 8.10 26.37 18.56 12.82 71.63%
EPS -1.94 -2.03 -1.46 -0.67 -4.97 -3.11 -1.89 1.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1153 0.1204 0.1278 0.1359 0.1417 0.1519 -11.08%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.175 0.185 0.19 0.145 0.165 0.18 0.195 -
P/RPS 0.59 0.80 1.17 1.62 0.57 0.81 1.25 -39.29%
P/EPS -8.78 -8.29 -11.83 -19.56 -3.01 -4.81 -8.49 2.25%
EY -11.38 -12.06 -8.46 -5.11 -33.22 -20.78 -11.78 -2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.46 1.43 1.03 1.10 1.06 1.06 16.28%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 26/10/23 27/07/23 27/04/23 19/01/23 31/10/22 28/07/22 28/04/22 -
Price 0.175 0.225 0.18 0.185 0.155 0.18 0.22 -
P/RPS 0.59 0.97 1.11 2.07 0.53 0.81 1.42 -44.22%
P/EPS -8.78 -10.09 -11.20 -24.96 -2.83 -4.81 -9.58 -5.63%
EY -11.38 -9.92 -8.93 -4.01 -35.36 -20.78 -10.44 5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.77 1.36 1.31 1.03 1.06 1.19 7.67%

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