[JISHAN] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 98.32%
YoY- 3.64%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 49,972 101,856 50,473 83,963 39,699 72,225 32,960 14.88%
PBT 3,188 10,142 5,494 10,074 5,324 9,858 4,283 -9.37%
Tax 455 -2,161 -1,163 -969 -733 -1,073 -439 -
NP 3,643 7,981 4,331 9,105 4,591 8,785 3,844 -1.77%
-
NP to SH 3,643 7,981 4,331 9,105 4,591 8,785 3,844 -1.77%
-
Tax Rate -14.27% 21.31% 21.17% 9.62% 13.77% 10.88% 10.25% -
Total Cost 46,329 93,875 46,142 74,858 35,108 63,440 29,116 16.74%
-
Net Worth 58,058 5,431,988 5,067,503 46,348 41,833 3,724,791 0 -
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 58,058 5,431,988 5,067,503 46,348 41,833 3,724,791 0 -
NOSH 235,151 235,151 235,151 235,151 235,151 235,151 235,828 -0.09%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 7.29% 7.84% 8.58% 10.84% 11.56% 12.16% 11.66% -
ROE 6.27% 0.15% 0.09% 19.64% 10.97% 0.24% 0.00% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 21.25 43.32 21.46 35.71 16.88 30.71 13.98 14.97%
EPS 1.55 3.39 1.84 3.87 1.95 3.74 1.63 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 23.10 21.55 0.1971 0.1779 15.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 235,151
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 21.25 43.32 21.46 35.71 16.88 30.71 14.02 14.86%
EPS 1.55 3.39 1.84 3.87 1.95 3.74 1.63 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 23.10 21.55 0.1971 0.1779 15.84 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 - - -
Price 0.38 0.47 0.47 0.47 0.45 0.00 0.00 -
P/RPS 1.79 1.09 2.19 1.32 2.67 0.00 0.00 -
P/EPS 24.53 13.85 25.52 12.14 23.05 0.00 0.00 -
EY 4.08 7.22 3.92 8.24 4.34 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.02 0.02 2.38 2.53 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 28/08/23 28/02/23 29/08/22 24/02/22 24/08/21 26/02/21 - -
Price 0.38 0.42 0.47 0.47 0.46 0.20 0.00 -
P/RPS 1.79 0.97 2.19 1.32 2.72 0.65 0.00 -
P/EPS 24.53 12.37 25.52 12.14 23.56 5.35 0.00 -
EY 4.08 8.08 3.92 8.24 4.24 18.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.02 0.02 2.38 2.59 0.01 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