[ALPHA] QoQ Cumulative Quarter Result on 31-Aug-2024 [#1]

Announcement Date
21-Oct-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
31-Aug-2024 [#1]
Profit Trend
QoQ- -72.83%
YoY--%
View:
Show?
Cumulative Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 42,995 167,586 120,841 80,138 0 0 0 -
PBT 19,000 72,013 52,596 34,584 0 0 0 -
Tax -4,057 -17,947 -12,843 -8,603 0 0 0 -
NP 14,943 54,066 39,753 25,981 0 0 0 -
-
NP to SH 14,381 52,933 38,924 25,336 0 0 0 -
-
Tax Rate 21.35% 24.92% 24.42% 24.88% - - - -
Total Cost 28,052 113,520 81,088 54,157 0 0 0 -
-
Net Worth 194,399 194,399 44,954 89,909 0 0 0 -
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 21,869 34,019 31,468 9,440 - - - -
Div Payout % 152.08% 64.27% 80.85% 37.26% - - - -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 194,399 194,399 44,954 89,909 0 0 0 -
NOSH 4,860,000 4,860,000 4,495,500 4,495,500 0 0 0 -
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 34.76% 32.26% 32.90% 32.42% 0.00% 0.00% 0.00% -
ROE 7.40% 27.23% 86.58% 28.18% 0.00% 0.00% 0.00% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 0.88 3.45 2.69 1.78 0.00 0.00 0.00 -
EPS 0.30 1.15 0.87 0.56 0.00 0.00 0.00 -
DPS 0.45 0.70 0.70 0.21 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.01 0.02 0.00 0.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,860,000
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 0.88 3.45 2.49 1.65 0.00 0.00 0.00 -
EPS 0.30 1.15 0.80 0.52 0.00 0.00 0.00 -
DPS 0.45 0.70 0.65 0.19 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.0092 0.0185 0.00 0.01 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 - - - - - -
Price 0.32 0.315 0.00 0.00 0.00 0.00 0.00 -
P/RPS 36.17 9.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 108.14 28.92 0.00 0.00 0.00 0.00 0.00 -
EY 0.92 3.46 0.00 0.00 0.00 0.00 0.00 -
DY 1.41 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.00 7.88 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 21/10/24 17/07/24 16/04/24 18/03/24 - - - -
Price 0.365 0.32 0.335 0.00 0.00 0.00 0.00 -
P/RPS 41.26 9.28 12.46 0.00 0.00 0.00 0.00 -
P/EPS 123.35 29.38 38.69 0.00 0.00 0.00 0.00 -
EY 0.81 3.40 2.58 0.00 0.00 0.00 0.00 -
DY 1.23 2.19 2.09 0.00 0.00 0.00 0.00 -
P/NAPS 9.13 8.00 33.50 0.00 0.00 0.00 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