[FAST] QoQ Quarter Result on 31-Mar-2023 [#1]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -20.02%
YoY- -85.63%
Quarter Report
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 123,711 101,425 100,671 73,115 76,986 55,879 88,641 24.81%
PBT -12,741 -732 170 -2,900 -3,120 -408 722 -
Tax -826 -417 179 -276 472 -752 306 -
NP -13,567 -1,149 349 -3,176 -2,648 -1,160 1,028 -
-
NP to SH -14,296 -1,149 410 -3,178 -2,648 -1,160 1,028 -
-
Tax Rate - - -105.29% - - - -42.38% -
Total Cost 137,278 102,574 100,322 76,291 79,634 57,039 87,613 34.79%
-
Net Worth 68,459 74,487 75,003 70,050 51,296 116,507 101,327 -22.94%
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 68,459 74,487 75,003 70,050 51,296 116,507 101,327 -22.94%
NOSH 215,281 215,281 215,281 207,216 187,216 122,900 737,402 -55.89%
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 -10.97% -1.13% 0.35% -4.34% -3.44% -2.08% 1.16% -
ROE -20.88% -1.54% 0.55% -4.54% -5.16% -1.00% 1.01% -
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 57.46 47.11 47.11 37.16 58.38 45.47 13.82 157.89%
EPS -6.64 -0.53 0.19 -0.02 -2.01 -0.94 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.318 0.346 0.351 0.356 0.389 0.948 0.158 59.20%
Adjusted Per Share Value based on latest NOSH - 207,216
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 28.73 23.56 23.38 16.98 17.88 12.98 20.59 24.79%
EPS -3.32 -0.27 0.10 -0.74 -0.62 -0.27 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.173 0.1742 0.1627 0.1191 0.2706 0.2353 -22.94%
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 0.13 0.12 0.09 0.13 0.13 0.155 0.025 -
P/RPS 0.23 0.25 0.19 0.35 0.22 0.34 0.18 17.69%
P/EPS -1.96 -22.48 46.91 -8.05 -6.47 -16.42 15.60 -
EY -51.08 -4.45 2.13 -12.42 -15.45 -6.09 6.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.26 0.37 0.33 0.16 0.16 86.93%
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 30/11/23 21/08/23 29/05/23 28/02/23 30/11/22 23/08/22 -
Price 0.085 0.105 0.11 0.135 0.155 0.125 0.03 -
P/RPS 0.15 0.22 0.23 0.36 0.27 0.27 0.22 -22.47%
P/EPS -1.28 -19.67 57.33 -8.36 -7.72 -13.24 18.72 -
EY -78.12 -5.08 1.74 -11.96 -12.96 -7.55 5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.31 0.38 0.40 0.13 0.19 26.31%

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