[SIGN] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 43.74%
YoY- 63.72%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 622,910 450,066 266,117 88,560 431,979 326,298 221,820 98.67%
PBT 96,425 64,393 35,253 3,933 46,933 37,321 33,498 101.96%
Tax -23,405 -13,496 -6,542 -1,268 -11,789 -7,303 -5,535 160.80%
NP 73,020 50,897 28,711 2,665 35,144 30,018 27,963 89.29%
-
NP to SH 53,083 36,931 22,820 2,164 32,424 28,728 25,578 62.48%
-
Tax Rate 24.27% 20.96% 18.56% 32.24% 25.12% 19.57% 16.52% -
Total Cost 549,890 399,169 237,406 85,895 396,835 296,280 193,857 100.00%
-
Net Worth 412,550 418,897 453,089 246,369 249,268 242,019 218,040 52.79%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 412,550 418,897 453,089 246,369 249,268 242,019 218,040 52.79%
NOSH 645,497 645,497 645,497 295,248 295,248 295,248 295,248 68.21%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.72% 11.31% 10.79% 3.01% 8.14% 9.20% 12.61% -
ROE 12.87% 8.82% 5.04% 0.88% 13.01% 11.87% 11.73% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 98.14 70.91 42.29 30.55 149.04 114.60 80.37 14.20%
EPS 9.70 7.10 5.00 0.70 11.60 10.30 9.30 2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.72 0.85 0.86 0.85 0.79 -12.16%
Adjusted Per Share Value based on latest NOSH - 645,497
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 96.50 69.72 41.23 13.72 66.92 50.55 34.36 98.68%
EPS 8.22 5.72 3.54 0.34 5.02 4.45 3.96 62.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6391 0.649 0.7019 0.3817 0.3862 0.3749 0.3378 52.79%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.855 0.96 1.31 2.55 2.35 1.73 1.27 -
P/RPS 0.87 1.35 3.10 8.35 1.58 1.51 1.58 -32.74%
P/EPS 10.22 16.50 36.12 341.55 21.01 17.15 13.70 -17.70%
EY 9.78 6.06 2.77 0.29 4.76 5.83 7.30 21.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.45 1.82 3.00 2.73 2.04 1.61 -12.36%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 28/08/23 29/05/23 22/02/23 22/11/22 23/08/22 -
Price 0.87 0.935 1.24 1.29 2.42 2.91 1.48 -
P/RPS 0.89 1.32 2.93 4.22 1.62 2.54 1.84 -38.29%
P/EPS 10.40 16.07 34.19 172.78 21.63 28.84 15.97 -24.81%
EY 9.61 6.22 2.92 0.58 4.62 3.47 6.26 32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.42 1.72 1.52 2.81 3.42 1.87 -19.87%

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