[SIGN] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 61.84%
YoY- 28.55%
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 150,477 622,910 450,066 266,117 88,560 431,979 326,298 -40.28%
PBT 13,279 96,425 64,393 35,253 3,933 46,933 37,321 -49.75%
Tax -4,145 -23,405 -13,496 -6,542 -1,268 -11,789 -7,303 -31.42%
NP 9,134 73,020 50,897 28,711 2,665 35,144 30,018 -54.72%
-
NP to SH 5,275 53,083 36,931 22,820 2,164 32,424 28,728 -67.66%
-
Tax Rate 31.21% 24.27% 20.96% 18.56% 32.24% 25.12% 19.57% -
Total Cost 141,343 549,890 399,169 237,406 85,895 396,835 296,280 -38.91%
-
Net Worth 418,897 412,550 418,897 453,089 246,369 249,268 242,019 44.10%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 253 - - - - - - -
Div Payout % 4.81% - - - - - - -
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 418,897 412,550 418,897 453,089 246,369 249,268 242,019 44.10%
NOSH 645,497 645,497 645,497 645,497 295,248 295,248 295,248 68.37%
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 6.07% 11.72% 11.31% 10.79% 3.01% 8.14% 9.20% -
ROE 1.26% 12.87% 8.82% 5.04% 0.88% 13.01% 11.87% -
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 23.71 98.14 70.91 42.29 30.55 149.04 114.60 -64.98%
EPS 1.00 9.70 7.10 5.00 0.70 11.60 10.30 -78.84%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.66 0.72 0.85 0.86 0.85 -15.50%
Adjusted Per Share Value based on latest NOSH - 645,497
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 23.31 96.50 69.72 41.23 13.72 66.92 50.55 -40.28%
EPS 0.82 8.22 5.72 3.54 0.34 5.02 4.45 -67.58%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.6391 0.649 0.7019 0.3817 0.3862 0.3749 44.12%
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 0.97 0.855 0.96 1.31 2.55 2.35 1.73 -
P/RPS 4.09 0.87 1.35 3.10 8.35 1.58 1.51 94.19%
P/EPS 116.71 10.22 16.50 36.12 341.55 21.01 17.15 258.69%
EY 0.86 9.78 6.06 2.77 0.29 4.76 5.83 -72.04%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.32 1.45 1.82 3.00 2.73 2.04 -19.60%
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 28/05/24 28/02/24 27/11/23 28/08/23 29/05/23 22/02/23 22/11/22 -
Price 1.55 0.87 0.935 1.24 1.29 2.42 2.91 -
P/RPS 6.54 0.89 1.32 2.93 4.22 1.62 2.54 87.74%
P/EPS 186.50 10.40 16.07 34.19 172.78 21.63 28.84 246.70%
EY 0.54 9.61 6.22 2.92 0.58 4.62 3.47 -71.03%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.34 1.42 1.72 1.52 2.81 3.42 -22.11%

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