[SIGN] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 157.04%
YoY- 183.95%
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 88,560 431,979 326,298 221,820 131,707 70,236 20,574 164.84%
PBT 3,933 46,933 37,321 33,498 13,988 7,915 1,240 116.02%
Tax -1,268 -11,789 -7,303 -5,535 -3,359 -2,058 -47 801.33%
NP 2,665 35,144 30,018 27,963 10,629 5,857 1,193 70.96%
-
NP to SH 2,164 32,424 28,728 25,578 9,951 6,327 1,979 6.14%
-
Tax Rate 32.24% 25.12% 19.57% 16.52% 24.01% 26.00% 3.79% -
Total Cost 85,895 396,835 296,280 193,857 121,078 64,379 19,381 170.05%
-
Net Worth 246,369 249,268 242,019 218,040 204,240 201,480 198,720 15.42%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 246,369 249,268 242,019 218,040 204,240 201,480 198,720 15.42%
NOSH 295,248 295,248 295,248 295,248 295,248 295,248 295,248 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.01% 8.14% 9.20% 12.61% 8.07% 8.34% 5.80% -
ROE 0.88% 13.01% 11.87% 11.73% 4.87% 3.14% 1.00% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 30.55 149.04 114.60 80.37 47.72 25.45 7.45 156.41%
EPS 0.70 11.60 10.30 9.30 3.60 2.30 0.70 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.85 0.79 0.74 0.73 0.72 11.71%
Adjusted Per Share Value based on latest NOSH - 295,248
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.08 68.66 51.86 35.26 20.93 11.16 3.27 164.90%
EPS 0.34 5.15 4.57 4.07 1.58 1.01 0.31 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3916 0.3962 0.3847 0.3466 0.3246 0.3202 0.3159 15.41%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.55 2.35 1.73 1.27 1.62 1.38 0.93 -
P/RPS 8.35 1.58 1.51 1.58 3.39 5.42 12.48 -23.52%
P/EPS 341.55 21.01 17.15 13.70 44.93 60.20 129.70 90.80%
EY 0.29 4.76 5.83 7.30 2.23 1.66 0.77 -47.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.73 2.04 1.61 2.19 1.89 1.29 75.62%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 22/02/23 22/11/22 23/08/22 26/05/22 21/02/22 25/11/21 -
Price 1.29 2.42 2.91 1.48 1.35 1.40 1.32 -
P/RPS 4.22 1.62 2.54 1.84 2.83 5.50 17.71 -61.59%
P/EPS 172.78 21.63 28.84 15.97 37.44 61.07 184.09 -4.14%
EY 0.58 4.62 3.47 6.26 2.67 1.64 0.54 4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.81 3.42 1.87 1.82 1.92 1.83 -11.64%

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