[SIGN] QoQ Cumulative Quarter Result on 30-Jun-2024 [#2]

Announcement Date
26-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 198.09%
YoY- -31.1%
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 578,498 353,849 150,477 622,910 450,066 266,117 88,560 248.25%
PBT 86,886 38,678 13,279 96,425 64,393 35,253 3,933 682.89%
Tax -20,705 -11,060 -4,145 -23,405 -13,496 -6,542 -1,268 540.36%
NP 66,181 27,618 9,134 73,020 50,897 28,711 2,665 746.21%
-
NP to SH 44,036 15,724 5,275 53,083 36,931 22,820 2,164 641.28%
-
Tax Rate 23.83% 28.60% 31.21% 24.27% 20.96% 18.56% 32.24% -
Total Cost 512,317 326,231 141,343 549,890 399,169 237,406 85,895 227.81%
-
Net Worth 370,157 342,734 418,897 412,550 418,897 453,089 246,369 31.08%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 44,674 25,387 253 - - - - -
Div Payout % 101.45% 161.46% 4.81% - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 370,157 342,734 418,897 412,550 418,897 453,089 246,369 31.08%
NOSH 638,202 645,497 645,497 645,497 645,497 645,497 295,248 66.94%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 11.44% 7.81% 6.07% 11.72% 11.31% 10.79% 3.01% -
ROE 11.90% 4.59% 1.26% 12.87% 8.82% 5.04% 0.88% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 90.64 55.75 23.71 98.14 70.91 42.29 30.55 106.06%
EPS 6.90 2.50 1.00 9.70 7.10 5.00 0.70 357.81%
DPS 7.00 4.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.54 0.66 0.65 0.66 0.72 0.85 -22.43%
Adjusted Per Share Value based on latest NOSH - 645,497
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 91.95 56.24 23.92 99.01 71.53 42.30 14.08 248.18%
EPS 7.00 2.50 0.84 8.44 5.87 3.63 0.34 647.05%
DPS 7.10 4.04 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.5883 0.5448 0.6658 0.6557 0.6658 0.7202 0.3916 31.07%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.21 1.33 0.97 0.855 0.96 1.31 2.55 -
P/RPS 1.33 2.39 4.09 0.87 1.35 3.10 8.35 -70.51%
P/EPS 17.54 53.68 116.71 10.22 16.50 36.12 341.55 -86.10%
EY 5.70 1.86 0.86 9.78 6.06 2.77 0.29 624.37%
DY 5.79 3.01 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.46 1.47 1.32 1.45 1.82 3.00 -21.36%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 26/08/24 28/05/24 28/02/24 27/11/23 28/08/23 29/05/23 -
Price 1.46 1.28 1.55 0.87 0.935 1.24 1.29 -
P/RPS 1.61 2.30 6.54 0.89 1.32 2.93 4.22 -47.30%
P/EPS 21.16 51.67 186.50 10.40 16.07 34.19 172.78 -75.24%
EY 4.73 1.94 0.54 9.61 6.22 2.92 0.58 303.61%
DY 4.79 3.13 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.37 2.35 1.34 1.42 1.72 1.52 39.94%

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