[INFOM] QoQ Cumulative Quarter Result on 30-Nov-2024 [#2]

Announcement Date
22-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- 100.89%
YoY- -0.73%
View:
Show?
Cumulative Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 92,790 46,178 225,160 166,634 115,860 56,206 251,262 -48.43%
PBT 19,141 9,641 42,314 31,535 20,199 8,851 49,447 -46.79%
Tax -3,041 -1,626 -9,261 -6,530 -3,979 -1,580 -8,552 -49.71%
NP 16,100 8,015 33,053 25,005 16,220 7,271 40,895 -46.19%
-
NP to SH 16,097 8,013 33,052 24,998 16,215 7,268 40,878 -46.18%
-
Tax Rate 15.89% 16.87% 21.89% 20.71% 19.70% 17.85% 17.30% -
Total Cost 76,690 38,163 192,107 141,629 99,640 48,935 210,367 -48.87%
-
Net Worth 15,364,225 146,464 142,917 140,031 130,471 120,310 114,297 2500.79%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 7,207 - - - - - - -
Div Payout % 44.78% - - - - - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 15,364,225 146,464 142,917 140,031 130,471 120,310 114,297 2500.79%
NOSH 600,634 601,250 601,250 601,250 601,250 601,250 601,250 -0.06%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 17.35% 17.36% 14.68% 15.01% 14.00% 12.94% 16.28% -
ROE 0.10% 5.47% 23.13% 17.85% 12.43% 6.04% 35.76% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 15.45 7.68 37.45 27.71 19.27 9.35 41.79 -48.39%
EPS 2.68 1.33 5.50 4.16 2.70 1.21 7.28 -48.54%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.58 0.2436 0.2377 0.2329 0.217 0.2001 0.1901 2502.56%
Adjusted Per Share Value based on latest NOSH - 603,283
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 15.38 7.65 37.32 27.62 19.20 9.32 41.65 -48.43%
EPS 2.67 1.33 5.48 4.14 2.69 1.20 6.78 -46.18%
DPS 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.4677 0.2428 0.2369 0.2321 0.2163 0.1994 0.1895 2500.42%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 1.27 1.29 1.42 1.63 1.77 1.76 1.51 -
P/RPS 8.22 16.80 3.79 5.88 9.19 18.83 3.61 72.81%
P/EPS 47.39 96.79 25.83 39.20 65.63 145.60 22.21 65.51%
EY 2.11 1.03 3.87 2.55 1.52 0.69 4.50 -39.56%
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 5.30 5.97 7.00 8.16 8.80 7.94 -96.55%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 22/01/25 15/10/24 25/07/24 18/04/24 17/01/24 17/10/23 31/07/23 -
Price 1.30 1.42 1.42 1.45 1.61 1.70 1.73 -
P/RPS 8.41 18.49 3.79 5.23 8.36 18.19 4.14 60.19%
P/EPS 48.51 106.55 25.83 34.88 59.70 140.63 25.45 53.55%
EY 2.06 0.94 3.87 2.87 1.68 0.71 3.93 -34.91%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 5.83 5.97 6.23 7.42 8.50 9.10 -96.85%

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