[WONG] QoQ Cumulative Quarter Result on 31-Jul-2022 [#3]

Announcement Date
15-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Jul-2022 [#3]
Profit Trend
QoQ- 140.25%
YoY- -94.82%
Quarter Report
View:
Show?
Cumulative Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 29,434 16,176 74,705 53,835 34,824 18,520 83,855 -50.33%
PBT -2,879 -1,767 5,301 1,744 -734 563 12,855 -
Tax -190 -26 -1,965 -1,366 -217 -321 -2,647 -82.81%
NP -3,069 -1,793 3,336 378 -951 242 10,208 -
-
NP to SH -3,066 -1,792 3,341 382 -949 243 10,214 -
-
Tax Rate - - 37.07% 78.33% - 57.02% 20.59% -
Total Cost 32,503 17,969 71,369 53,457 35,775 18,278 73,647 -42.12%
-
Net Worth 79,984 82,484 83,903 81,069 77,647 77,294 78,180 1.53%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - 863 - - - 1,101 -
Div Payout % - - 25.85% - - - 10.78% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 79,984 82,484 83,903 81,069 77,647 77,294 78,180 1.53%
NOSH 252,141 252,141 252,141 252,141 252,141 252,141 114,610 69.39%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin -10.43% -11.08% 4.47% 0.70% -2.73% 1.31% 12.17% -
ROE -3.83% -2.17% 3.98% 0.47% -1.22% 0.31% 13.06% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 11.78 6.47 30.27 21.91 14.35 7.67 76.15 -71.28%
EPS -1.23 -0.72 1.35 0.16 -0.39 0.10 9.28 -
DPS 0.00 0.00 0.35 0.00 0.00 0.00 1.00 -
NAPS 0.32 0.33 0.34 0.33 0.32 0.32 0.71 -41.30%
Adjusted Per Share Value based on latest NOSH - 252,141
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 11.67 6.42 29.63 21.35 13.81 7.35 33.26 -50.34%
EPS -1.22 -0.71 1.33 0.15 -0.38 0.10 4.05 -
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.44 -
NAPS 0.3172 0.3271 0.3328 0.3215 0.308 0.3066 0.3101 1.52%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.355 0.425 0.375 0.45 0.555 0.64 1.65 -
P/RPS 3.01 6.57 1.24 2.05 3.87 8.35 2.17 24.45%
P/EPS -28.94 -59.28 27.70 289.39 -141.91 636.17 17.79 -
EY -3.46 -1.69 3.61 0.35 -0.70 0.16 5.62 -
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.61 -
P/NAPS 1.11 1.29 1.10 1.36 1.73 2.00 2.32 -38.90%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 27/06/23 28/03/23 14/12/22 15/09/22 16/06/22 24/03/22 15/12/21 -
Price 0.31 0.385 0.40 0.415 0.37 0.635 0.57 -
P/RPS 2.63 5.95 1.32 1.89 2.58 8.28 0.75 131.34%
P/EPS -25.27 -53.70 29.55 266.89 -94.61 631.20 6.14 -
EY -3.96 -1.86 3.38 0.37 -1.06 0.16 16.27 -
DY 0.00 0.00 0.87 0.00 0.00 0.00 1.75 -
P/NAPS 0.97 1.17 1.18 1.26 1.16 1.98 0.80 13.74%

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