[ASIAPAC] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -10.2%
YoY- 109.86%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 127,875 62,498 224,958 143,911 73,183 21,574 138,667 -5.25%
PBT 8,757 5,826 13,771 9,648 5,683 2,744 -4,149 -
Tax -1,152 -607 -10,826 -1,749 -1,053 -412 -342 124.54%
NP 7,605 5,219 2,945 7,899 4,630 2,332 -4,491 -
-
NP to SH 7,061 4,938 5,499 7,668 4,517 2,353 -3,994 -
-
Tax Rate 13.16% 10.42% 78.61% 18.13% 18.53% 15.01% - -
Total Cost 120,270 57,279 222,013 136,012 68,553 19,242 143,158 -10.95%
-
Net Worth 1,083,880 1,082,391 1,070,664 980,051 873,961 778,978 1,507,395 -19.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,083,880 1,082,391 1,070,664 980,051 873,961 778,978 1,507,395 -19.72%
NOSH 1,488,846 1,488,846 1,488,846 1,488,846 1,488,846 1,488,846 1,050,457 26.15%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.95% 8.35% 1.31% 5.49% 6.33% 10.81% -3.24% -
ROE 0.65% 0.46% 0.51% 0.78% 0.52% 0.30% -0.26% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.59 4.20 15.13 10.62 5.98 1.97 9.32 -5.28%
EPS 0.47 0.33 0.37 0.57 0.37 0.22 -38.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.728 0.727 0.72 0.723 0.714 0.713 1.013 -19.75%
Adjusted Per Share Value based on latest NOSH - 1,488,846
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.59 4.20 15.11 9.67 4.92 1.45 9.31 -5.21%
EPS 0.47 0.33 0.37 0.52 0.30 0.16 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.728 0.727 0.7191 0.6583 0.587 0.5232 1.0125 -19.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.115 0.09 0.11 0.12 0.10 0.095 0.115 -
P/RPS 1.34 2.14 0.73 1.13 1.67 4.81 1.23 5.87%
P/EPS 24.25 27.14 29.75 21.21 27.10 44.11 -42.85 -
EY 4.12 3.69 3.36 4.71 3.69 2.27 -2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.12 0.15 0.17 0.14 0.13 0.11 28.34%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 28/08/23 29/05/23 23/02/23 24/11/22 26/08/22 26/05/22 -
Price 0.11 0.12 0.105 0.115 0.105 0.10 0.11 -
P/RPS 1.28 2.86 0.69 1.08 1.76 5.06 1.18 5.56%
P/EPS 23.19 36.18 28.39 20.33 28.45 46.43 -40.98 -
EY 4.31 2.76 3.52 4.92 3.51 2.15 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.15 0.16 0.15 0.14 0.11 22.94%

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