[SIAB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SIAB] SIAB HOLDINGS BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 87.78%
YoY- -2093.16%
Quarter Report
Latest QR
Upcoming QR
SIAB's Result
SIAB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 200,965 146,882 104,193 36,835 147,362 108,796 62,363 117.70%
PBT -21,818 -7,376 -6,200 -2,309 -21,564 -10,759 -624 962.36%
Tax 180 -46 -46 -23 2,476 727 -925 -
NP -21,638 -7,422 -6,246 -2,332 -19,088 -10,032 -1,549 477.24%
-
NP to SH -21,638 -7,422 -6,246 -2,332 -19,088 -10,032 -1,549 477.24%
-
Tax Rate - - - - - - - -
Total Cost 222,603 154,304 110,439 39,167 166,450 118,828 63,912 129.25%
-
Net Worth 53,067 48,963 48,963 53,859 53,859 63,652 73,445 -19.43%
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 53,067 48,963 48,963 53,859 53,859 63,652 73,445 -19.43%
NOSH 589,634 489,634 489,634 489,634 489,634 489,634 489,634 13.15%
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 -10.77% -5.05% -5.99% -6.33% -12.95% -9.22% -2.48% -
ROE -40.77% -15.16% -12.76% -4.33% -35.44% -15.76% -2.11% -
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 34.08 30.00 21.28 7.52 30.10 22.22 12.74 92.35%
EPS -4.40 -1.52 -1.28 -0.48 -3.90 -2.05 -0.32 471.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.11 0.11 0.13 0.15 -28.79%
Adjusted Per Share Value based on latest NOSH - 489,634
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 12.91 9.44 6.70 2.37 9.47 6.99 4.01 117.56%
EPS -1.39 -0.48 -0.40 -0.15 -1.23 -0.64 -0.10 475.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0315 0.0315 0.0346 0.0346 0.0409 0.0472 -19.43%
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 0.135 0.125 0.135 0.12 0.155 0.15 0.17 -
P/RPS 0.40 0.42 0.63 1.60 0.52 0.68 1.33 -55.01%
P/EPS -3.68 -8.25 -10.58 -25.20 -3.98 -7.32 -53.74 -83.18%
EY -27.18 -12.13 -9.45 -3.97 -25.15 -13.66 -1.86 494.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.25 1.35 1.09 1.41 1.15 1.13 20.72%
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 27/02/24 27/11/23 28/08/23 29/05/23 27/02/23 21/11/22 23/08/22 -
Price 0.12 0.12 0.135 0.13 0.14 0.13 0.16 -
P/RPS 0.35 0.40 0.63 1.73 0.47 0.59 1.26 -57.32%
P/EPS -3.27 -7.92 -10.58 -27.30 -3.59 -6.34 -50.58 -83.81%
EY -30.58 -12.63 -9.45 -3.66 -27.85 -15.76 -1.98 517.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.20 1.35 1.18 1.27 1.00 1.07 15.55%

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