[D&O] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 1156.27%
YoY- -67.81%
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 273,738 1,016,614 706,643 434,692 214,723 983,028 735,826 -48.24%
PBT 13,445 49,506 21,059 -454 -1,203 90,532 78,060 -69.01%
Tax -1,019 -1,814 -180 1,529 1,829 -7,088 -9,542 -77.46%
NP 12,426 47,692 20,879 1,075 626 83,444 68,518 -67.92%
-
NP to SH 11,276 44,143 19,824 1,578 863 75,148 61,588 -67.72%
-
Tax Rate 7.58% 3.66% 0.85% - - 7.83% 12.22% -
Total Cost 261,312 968,922 685,764 433,617 214,097 899,584 667,308 -46.44%
-
Net Worth 888,971 885,624 861,879 847,162 856,152 823,021 818,030 5.69%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 3,714 - - - 16,084 16,083 -
Div Payout % - 8.42% - - - 21.40% 26.11% -
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 888,971 885,624 861,879 847,162 856,152 823,021 818,030 5.69%
NOSH 1,238,293 1,238,290 1,238,246 1,237,874 1,237,730 1,237,261 1,237,223 0.05%
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 4.54% 4.69% 2.95% 0.25% 0.29% 8.49% 9.31% -
ROE 1.27% 4.98% 2.30% 0.19% 0.10% 9.13% 7.53% -
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 22.11 82.10 57.07 35.12 17.35 79.45 59.48 -48.27%
EPS 0.82 3.57 1.60 0.13 0.07 5.68 4.74 -68.91%
DPS 0.00 0.30 0.00 0.00 0.00 1.30 1.30 -
NAPS 0.7179 0.7152 0.6961 0.6844 0.6918 0.6652 0.6612 5.63%
Adjusted Per Share Value based on latest NOSH - 1,238,246
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 22.09 82.05 57.03 35.08 17.33 79.34 59.39 -48.24%
EPS 0.91 3.56 1.60 0.13 0.07 6.07 4.97 -67.72%
DPS 0.00 0.30 0.00 0.00 0.00 1.30 1.30 -
NAPS 0.7175 0.7148 0.6956 0.6837 0.691 0.6643 0.6602 5.70%
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 3.20 3.62 3.41 3.68 4.32 4.28 4.03 -
P/RPS 14.48 4.41 5.97 10.48 24.90 5.39 6.78 65.76%
P/EPS 351.41 101.55 212.98 2,886.67 6,195.04 70.47 80.96 165.85%
EY 0.28 0.98 0.47 0.03 0.02 1.42 1.24 -62.88%
DY 0.00 0.08 0.00 0.00 0.00 0.30 0.32 -
P/NAPS 4.46 5.06 4.90 5.38 6.24 6.43 6.09 -18.73%
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 27/05/24 26/02/24 24/11/23 23/08/23 29/05/23 22/02/23 23/11/22 -
Price 3.71 3.49 3.55 3.80 3.89 4.54 3.75 -
P/RPS 16.78 4.25 6.22 10.82 22.42 5.71 6.31 91.83%
P/EPS 407.42 97.90 221.72 2,980.80 5,578.40 74.75 75.33 207.80%
EY 0.25 1.02 0.45 0.03 0.02 1.34 1.33 -67.15%
DY 0.00 0.09 0.00 0.00 0.00 0.29 0.35 -
P/NAPS 5.17 4.88 5.10 5.55 5.62 6.83 5.67 -5.96%

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