[FLBHD] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Announcement Date
24-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 86.69%
YoY- 13.79%
Quarter Report
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 23,584 60,187 39,687 22,117 8,419 134,820 126,472 -67.32%
PBT -1,277 -10,501 -6,421 -2,683 -2,054 36,159 38,396 -
Tax 227 2,612 2,302 1,271 836 -8,595 -9,115 -
NP -1,050 -7,889 -4,119 -1,412 -1,218 27,564 29,281 -
-
NP to SH -1,050 -7,889 -4,119 -1,412 -1,218 27,564 29,281 -
-
Tax Rate - - - - - 23.77% 23.74% -
Total Cost 24,634 68,076 43,806 23,529 9,637 107,256 97,191 -59.91%
-
Net Worth 172,561 172,561 181,298 183,482 185,286 185,269 191,075 -6.56%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 4,368 4,368 - - 18,190 13,790 -
Div Payout % - 0.00% 0.00% - - 65.99% 47.10% -
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 172,561 172,561 181,298 183,482 185,286 185,269 191,075 -6.56%
NOSH 230,420 230,420 230,420 230,420 230,420 229,136 113,518 60.24%
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 -4.45% -13.11% -10.38% -6.38% -14.47% 20.45% 23.15% -
ROE -0.61% -4.57% -2.27% -0.77% -0.66% 14.88% 15.32% -
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 10.80 27.55 18.17 10.13 3.86 64.04 60.89 -68.39%
EPS -0.48 -3.61 -1.89 -0.65 -0.56 13.47 14.20 -
DPS 0.00 2.00 2.00 0.00 0.00 8.64 6.64 -
NAPS 0.79 0.79 0.83 0.84 0.85 0.88 0.92 -9.64%
Adjusted Per Share Value based on latest NOSH - 230,420
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.24 26.12 17.22 9.60 3.65 58.51 54.89 -67.31%
EPS -0.46 -3.42 -1.79 -0.61 -0.53 11.96 12.71 -
DPS 0.00 1.90 1.90 0.00 0.00 7.89 5.99 -
NAPS 0.7489 0.7489 0.7868 0.7963 0.8041 0.8041 0.8292 -6.55%
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 0.485 0.515 0.50 0.51 0.52 0.63 1.29 -
P/RPS 4.49 1.87 2.75 5.04 13.46 0.98 2.12 64.84%
P/EPS -100.89 -14.26 -26.52 -78.90 -93.06 4.81 9.15 -
EY -0.99 -7.01 -3.77 -1.27 -1.07 20.78 10.93 -
DY 0.00 3.88 4.00 0.00 0.00 13.71 5.15 -
P/NAPS 0.61 0.65 0.60 0.61 0.61 0.72 1.40 -42.49%
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 24/05/24 29/02/24 24/11/23 21/08/23 19/05/23 20/02/23 29/11/22 -
Price 0.505 0.495 0.51 0.49 0.52 0.61 0.685 -
P/RPS 4.68 1.80 2.81 4.84 13.46 0.95 1.12 159.20%
P/EPS -105.06 -13.71 -27.05 -75.80 -93.06 4.66 4.86 -
EY -0.95 -7.30 -3.70 -1.32 -1.07 21.46 20.58 -
DY 0.00 4.04 3.92 0.00 0.00 14.16 9.69 -
P/NAPS 0.64 0.63 0.61 0.58 0.61 0.69 0.74 -9.21%

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