[RVIEW] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
18-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 84.79%
YoY- -65.32%
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 6,927 34,427 26,258 16,809 8,642 54,923 44,513 -71.03%
PBT 1,729 9,546 8,416 5,493 2,985 21,459 21,419 -81.29%
Tax -505 -3,037 -2,483 -1,456 -743 -7,067 -6,329 -81.43%
NP 1,224 6,509 5,933 4,037 2,242 14,392 15,090 -81.23%
-
NP to SH 1,224 6,387 5,824 3,912 2,117 14,079 14,680 -80.88%
-
Tax Rate 29.21% 31.81% 29.50% 26.51% 24.89% 32.93% 29.55% -
Total Cost 5,703 27,918 20,325 12,772 6,400 40,531 29,423 -66.47%
-
Net Worth 357,974 356,677 359,919 370,944 433,849 367,053 380,672 -4.01%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 16,212 129 - - 259 12,970 -
Div Payout % - 253.84% 2.23% - - 1.84% 88.35% -
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 357,974 356,677 359,919 370,944 433,849 367,053 380,672 -4.01%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
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 17.67% 18.91% 22.60% 24.02% 25.94% 26.20% 33.90% -
ROE 0.34% 1.79% 1.62% 1.05% 0.49% 3.84% 3.86% -
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 10.68 53.09 40.49 25.92 13.33 84.69 68.64 -71.03%
EPS 1.89 9.85 8.98 6.03 3.26 21.71 22.64 -80.87%
DPS 0.00 25.00 0.20 0.00 0.00 0.40 20.00 -
NAPS 5.52 5.50 5.55 5.72 6.69 5.66 5.87 -4.01%
Adjusted Per Share Value based on latest NOSH - 64,850
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.68 53.08 40.48 25.92 13.32 84.68 68.63 -71.03%
EPS 1.89 9.85 8.98 6.03 3.26 21.71 22.63 -80.86%
DPS 0.00 25.00 0.20 0.00 0.00 0.40 20.00 -
NAPS 5.5191 5.4991 5.5491 5.7191 6.6889 5.6591 5.869 -4.01%
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 30/09/22 -
Price 3.16 3.28 3.20 3.38 3.40 3.80 3.50 -
P/RPS 29.58 6.18 7.90 13.04 25.51 4.49 5.10 222.46%
P/EPS 167.42 33.30 35.63 56.03 104.15 17.50 15.46 388.76%
EY 0.60 3.00 2.81 1.78 0.96 5.71 6.47 -79.48%
DY 0.00 7.62 0.06 0.00 0.00 0.11 5.71 -
P/NAPS 0.57 0.60 0.58 0.59 0.51 0.67 0.60 -3.35%
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 30/05/24 29/02/24 24/11/23 18/08/23 30/05/23 23/02/23 29/11/22 -
Price 3.21 3.30 3.20 3.16 3.46 3.40 3.50 -
P/RPS 30.05 6.22 7.90 12.19 25.96 4.01 5.10 225.87%
P/EPS 170.07 33.51 35.63 52.38 105.99 15.66 15.46 393.90%
EY 0.59 2.98 2.81 1.91 0.94 6.39 6.47 -79.71%
DY 0.00 7.58 0.06 0.00 0.00 0.12 5.71 -
P/NAPS 0.58 0.60 0.58 0.55 0.52 0.60 0.60 -2.23%

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