[QUALITY] QoQ Cumulative Quarter Result on 31-Jul-2024 [#2]

Announcement Date
26-Sep-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
31-Jul-2024 [#2]
Profit Trend
QoQ- -39.14%
YoY- 84.83%
View:
Show?
Cumulative Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 77,027 39,062 177,877 136,323 83,901 37,041 209,029 -48.63%
PBT -366 132 -9,942 -6,730 -7,507 -3,565 1,776 -
Tax -441 -515 -725 -327 -343 -253 -3,956 -76.86%
NP -807 -383 -10,667 -7,057 -7,850 -3,818 -2,180 -48.47%
-
NP to SH -1,006 -723 -10,886 -6,692 -6,631 -3,562 -2,444 -44.69%
-
Tax Rate - 390.15% - - - - 222.75% -
Total Cost 77,834 39,445 188,544 143,380 91,751 40,859 211,209 -48.63%
-
Net Worth 88,102 88,681 89,261 93,318 92,739 96,796 100,853 -8.62%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 88,102 88,681 89,261 93,318 92,739 96,796 100,853 -8.62%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin -1.05% -0.98% -6.00% -5.18% -9.36% -10.31% -1.04% -
ROE -1.14% -0.82% -12.20% -7.17% -7.15% -3.68% -2.42% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 132.89 67.39 306.89 235.19 144.75 63.91 360.63 -48.63%
EPS -1.75 -1.25 -18.78 -11.55 -11.44 -6.15 -4.22 -44.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.54 1.61 1.60 1.67 1.74 -8.62%
Adjusted Per Share Value based on latest NOSH - 57,962
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 132.89 67.39 306.89 235.19 144.75 63.91 360.63 -48.63%
EPS -1.75 -1.25 -18.78 -11.55 -11.44 -6.15 -4.22 -44.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.54 1.61 1.60 1.67 1.74 -8.62%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 1.17 1.17 1.05 1.18 1.14 0.93 1.05 -
P/RPS 0.88 1.74 0.34 0.50 0.79 1.46 0.29 109.74%
P/EPS -67.41 -93.80 -5.59 -10.22 -9.96 -15.13 -24.90 94.36%
EY -1.48 -1.07 -17.89 -9.78 -10.04 -6.61 -4.02 -48.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.68 0.73 0.71 0.56 0.60 18.11%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 26/09/24 27/06/24 29/03/24 08/12/23 27/09/23 28/06/23 31/03/23 -
Price 1.06 1.05 1.11 1.03 1.13 0.81 0.935 -
P/RPS 0.80 1.56 0.36 0.44 0.78 1.27 0.26 111.69%
P/EPS -61.07 -84.18 -5.91 -8.92 -9.88 -13.18 -22.17 96.62%
EY -1.64 -1.19 -16.92 -11.21 -10.12 -7.59 -4.51 -49.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.72 0.64 0.71 0.49 0.54 18.90%

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