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

Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -110.21%
YoY- 85.57%
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 8,268 41,390 21,309 14,679 7,455 49,659 34,517 -61.39%
PBT 853 4,062 -818 293 1,251 2,733 1,832 -39.89%
Tax -141 -1,240 1,653 -381 -399 -958 -359 -46.33%
NP 712 2,822 835 -88 852 1,775 1,473 -38.38%
-
NP to SH 712 2,817 -834 -87 852 1,773 1,473 -38.38%
-
Tax Rate 16.53% 30.53% - 130.03% 31.89% 35.05% 19.60% -
Total Cost 7,556 38,568 20,474 14,767 6,603 47,884 33,044 -62.57%
-
Net Worth 128,520 127,439 122,039 124,199 122,039 118,800 117,720 6.02%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 1,080 - - - 540 - -
Div Payout % - 38.34% - - - 30.46% - -
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 128,520 127,439 122,039 124,199 122,039 118,800 117,720 6.02%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 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 8.61% 6.82% 3.92% -0.60% 11.43% 3.57% 4.27% -
ROE 0.55% 2.21% -0.68% -0.07% 0.70% 1.49% 1.25% -
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 7.66 38.32 19.73 13.59 6.90 45.98 31.96 -61.38%
EPS 0.66 2.61 -0.77 -0.08 0.79 1.64 1.36 -38.21%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.19 1.18 1.13 1.15 1.13 1.10 1.09 6.02%
Adjusted Per Share Value based on latest NOSH - 108,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 7.66 38.32 19.73 13.59 6.90 45.98 31.96 -61.38%
EPS 0.66 2.61 -0.77 -0.08 0.79 1.64 1.36 -38.21%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.19 1.18 1.13 1.15 1.13 1.10 1.09 6.02%
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 0.65 0.68 0.70 0.73 0.71 0.735 0.69 -
P/RPS 8.49 1.77 3.55 5.37 10.29 1.60 2.16 148.85%
P/EPS 98.60 26.07 -90.65 -906.21 90.00 44.77 50.59 55.96%
EY 1.01 3.84 -1.10 -0.11 1.11 2.23 1.98 -36.13%
DY 0.00 1.47 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 0.55 0.58 0.62 0.63 0.63 0.67 0.63 -8.64%
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 28/05/24 27/02/24 20/11/23 21/08/23 22/05/23 28/02/23 29/11/22 -
Price 0.70 0.66 0.73 0.72 0.755 0.75 0.74 -
P/RPS 9.14 1.72 3.70 5.30 10.94 1.63 2.32 149.23%
P/EPS 106.18 25.30 -94.53 -893.79 95.70 45.69 54.26 56.38%
EY 0.94 3.95 -1.06 -0.11 1.04 2.19 1.84 -36.06%
DY 0.00 1.52 0.00 0.00 0.00 0.67 0.00 -
P/NAPS 0.59 0.56 0.65 0.63 0.67 0.68 0.68 -9.02%

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