[LEFORM] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 43.0%
YoY- 31.67%
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 106,902 370,016 261,482 176,322 102,602 373,441 286,519 -48.14%
PBT 1,625 -8,296 -8,857 2,268 2,186 -3,295 11,492 -72.82%
Tax 122 3,155 -548 -485 -707 -3,986 -3,057 -
NP 1,747 -5,141 -9,405 1,783 1,479 -7,281 8,435 -64.96%
-
NP to SH 1,697 -4,960 -8,701 2,393 1,873 -7,259 8,407 -65.55%
-
Tax Rate -7.51% - - 21.38% 32.34% - 26.60% -
Total Cost 105,155 375,157 270,887 174,539 101,123 380,722 278,084 -47.67%
-
Net Worth 215,487 213,858 210,007 221,115 220,670 232,074 175,500 14.65%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - 13,329 - -
Div Payout % - - - - - 0.00% - -
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 215,487 213,858 210,007 221,115 220,670 232,074 175,500 14.65%
NOSH 1,481,013 1,481,013 1,481,013 1,481,013 1,481,013 1,481,013 1,170,000 17.00%
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 1.63% -1.39% -3.60% 1.01% 1.44% -1.95% 2.94% -
ROE 0.79% -2.32% -4.14% 1.08% 0.85% -3.13% 4.79% -
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 7.22 24.98 17.66 11.91 6.93 25.22 24.49 -55.67%
EPS 0.11 -0.33 -0.59 0.16 0.13 -0.49 0.72 -71.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.1455 0.1444 0.1418 0.1493 0.149 0.1567 0.15 -2.00%
Adjusted Per Share Value based on latest NOSH - 1,481,013
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 7.22 24.98 17.66 11.91 6.93 25.22 19.35 -48.14%
EPS 0.11 -0.33 -0.59 0.16 0.13 -0.49 0.57 -66.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.1455 0.1444 0.1418 0.1493 0.149 0.1567 0.1185 14.65%
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 - -
Price 0.165 0.44 0.225 0.205 0.22 0.215 0.00 -
P/RPS 2.29 1.76 1.27 1.72 3.18 0.85 0.00 -
P/EPS 144.00 -131.38 -38.30 126.87 173.96 -43.87 0.00 -
EY 0.69 -0.76 -2.61 0.79 0.57 -2.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.19 0.00 -
P/NAPS 1.13 3.05 1.59 1.37 1.48 1.37 0.00 -
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 23/05/24 27/02/24 20/11/23 21/08/23 22/05/23 28/02/23 29/11/22 -
Price 0.16 0.165 0.29 0.21 0.22 0.195 0.00 -
P/RPS 2.22 0.66 1.64 1.76 3.18 0.77 0.00 -
P/EPS 139.64 -49.27 -49.36 129.97 173.96 -39.78 0.00 -
EY 0.72 -2.03 -2.03 0.77 0.57 -2.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 1.10 1.14 2.05 1.41 1.48 1.24 0.00 -

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