[FOCUS] QoQ Quarter Result on 31-Dec-2023 [#1]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- 133.74%
YoY- 4.83%
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 22,088 27,465 17,551 17,234 16,276 15,699 14,929 29.74%
PBT 5,382 -12,095 -7,291 3,324 5,818 -10,085 -72,231 -
Tax -745 -608 -1,298 -296 -1,251 -685 865 -
NP 4,637 -12,703 -8,589 3,028 4,567 -10,770 -71,366 -
-
NP to SH 4,340 -12,864 -8,632 2,875 4,140 -11,517 -71,660 -
-
Tax Rate 13.84% - - 8.90% 21.50% - - -
Total Cost 17,451 40,168 26,140 14,206 11,709 26,469 86,295 -65.44%
-
Net Worth 143,374 137,002 149,746 158,667 155,481 151,658 162,491 -7.98%
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 143,374 137,002 149,746 158,667 155,481 151,658 162,491 -7.98%
NOSH 6,372,205 6,372,205 6,372,205 6,372,205 6,372,205 6,372,205 6,372,205 0.00%
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 20.99% -46.25% -48.94% 17.57% 28.06% -68.60% -478.04% -
ROE 3.03% -9.39% -5.76% 1.81% 2.66% -7.59% -44.10% -
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 0.35 0.43 0.28 0.27 0.26 0.25 0.23 32.19%
EPS 0.07 -0.20 -0.14 0.05 0.06 -0.18 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0215 0.0235 0.0249 0.0244 0.0238 0.0255 -7.98%
Adjusted Per Share Value based on latest NOSH - 6,372,205
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 0.35 0.43 0.28 0.27 0.26 0.25 0.23 32.19%
EPS 0.07 -0.20 -0.14 0.05 0.06 -0.18 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0215 0.0235 0.0249 0.0244 0.0238 0.0255 -7.98%
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 0.015 0.02 0.015 0.015 0.02 0.015 0.025 -
P/RPS 4.33 4.64 5.45 5.55 7.83 6.09 10.67 -45.09%
P/EPS 22.02 -9.91 -11.07 33.25 30.78 -8.30 -2.22 -
EY 4.54 -10.09 -9.03 3.01 3.25 -12.05 -44.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.93 0.64 0.60 0.82 0.63 0.98 -22.33%
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 30/11/23 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.015 0.02 0.015 0.02 0.02 0.02 0.02 -
P/RPS 4.33 4.64 5.45 7.39 7.83 8.12 8.54 -36.33%
P/EPS 22.02 -9.91 -11.07 44.33 30.78 -11.07 -1.78 -
EY 4.54 -10.09 -9.03 2.26 3.25 -9.04 -56.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.93 0.64 0.80 0.82 0.84 0.78 -9.61%

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