[SJC] QoQ Cumulative Quarter Result on 30-Sep-2023

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023
Profit Trend
QoQ- 8.62%
YoY- 54.75%
Quarter Report
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 46,742 32,170 21,455 10,311 37,850 25,613 17,216 94.26%
PBT 15,949 9,868 9,847 8,261 7,953 7,501 1,502 381.03%
Tax -421 343 -585 -555 -738 -762 0 -
NP 15,528 10,211 9,262 7,706 7,215 6,739 1,502 372.55%
-
NP to SH 15,860 10,060 9,262 7,772 7,049 6,501 1,232 446.73%
-
Tax Rate 2.64% -3.48% 5.94% 6.72% 9.28% 10.16% 0.00% -
Total Cost 31,214 21,959 12,193 2,605 30,635 18,874 15,714 57.82%
-
Net Worth 79,040 60,181 60,181 58,240 54,357 52,901 48,047 39.22%
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 79,040 60,181 60,181 58,240 54,357 52,901 48,047 39.22%
NOSH 213,547 194,134 194,134 194,134 194,134 48,533 48,533 167.79%
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 33.22% 31.74% 43.17% 74.74% 19.06% 26.31% 8.72% -
ROE 20.07% 16.72% 15.39% 13.34% 12.97% 12.29% 2.56% -
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 23.06 16.57 11.05 5.31 19.50 52.77 35.47 -24.89%
EPS 8.08 5.18 4.77 4.00 3.63 13.39 2.54 115.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.31 0.31 0.30 0.28 1.09 0.99 -46.17%
Adjusted Per Share Value based on latest NOSH - 194,134
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 21.89 15.06 10.05 4.83 17.72 11.99 8.06 94.30%
EPS 7.43 4.71 4.34 3.64 3.30 3.04 0.58 444.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3701 0.2818 0.2818 0.2727 0.2545 0.2477 0.225 39.21%
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 0.51 0.47 0.545 0.525 0.575 2.35 2.35 -
P/RPS 2.21 2.84 4.93 9.88 2.95 4.45 6.62 -51.78%
P/EPS 6.52 9.07 11.42 13.11 15.84 17.54 92.58 -82.86%
EY 15.34 11.03 8.75 7.63 6.31 5.70 1.08 483.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.52 1.76 1.75 2.05 2.16 2.37 -32.57%
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 29/02/24 29/11/23 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.475 0.57 0.505 0.505 0.575 0.57 2.31 -
P/RPS 2.06 3.44 4.57 9.51 2.95 1.08 6.51 -53.46%
P/EPS 6.07 11.00 10.58 12.61 15.84 4.26 91.00 -83.47%
EY 16.48 9.09 9.45 7.93 6.31 23.50 1.10 504.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.84 1.63 1.68 2.05 0.52 2.33 -34.95%

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