[FOCUSP] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -38.63%
YoY- 77.93%
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 68,448 60,989 67,482 51,903 63,695 28,991 35,263 55.41%
PBT 13,899 12,069 14,095 7,796 13,090 2,622 282 1234.76%
Tax -3,447 -2,967 -3,495 -2,095 -3,800 -1,126 -224 515.60%
NP 10,452 9,102 10,600 5,701 9,290 1,496 58 3060.37%
-
NP to SH 10,452 9,102 10,600 5,701 9,290 1,496 58 3060.37%
-
Tax Rate 24.80% 24.58% 24.80% 26.87% 29.03% 42.94% 79.43% -
Total Cost 57,996 51,887 56,882 46,202 54,405 27,495 35,205 39.35%
-
Net Worth 101,639 96,194 87,119 81,443 75,767 69,761 68,276 30.28%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 4,949 - 4,949 - 3,299 - -
Div Payout % - 54.38% - 86.83% - 220.59% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 101,639 96,194 87,119 81,443 75,767 69,761 68,276 30.28%
NOSH 329,999 329,999 329,999 329,999 329,999 329,999 329,999 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 15.27% 14.92% 15.71% 10.98% 14.59% 5.16% 0.16% -
ROE 10.28% 9.46% 12.17% 7.00% 12.26% 2.14% 0.08% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.74 18.48 20.45 15.73 19.30 8.79 10.69 55.36%
EPS 3.17 2.76 3.21 1.73 2.82 0.45 0.02 2801.87%
DPS 0.00 1.50 0.00 1.50 0.00 1.00 0.00 -
NAPS 0.308 0.2915 0.264 0.2468 0.2296 0.2114 0.2069 30.28%
Adjusted Per Share Value based on latest NOSH - 329,999
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.82 13.20 14.61 11.23 13.79 6.28 7.63 55.48%
EPS 2.26 1.97 2.29 1.23 2.01 0.32 0.01 3573.81%
DPS 0.00 1.07 0.00 1.07 0.00 0.71 0.00 -
NAPS 0.22 0.2082 0.1886 0.1763 0.164 0.151 0.1478 30.27%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.865 0.735 0.755 0.74 0.635 0.745 0.76 -
P/RPS 4.17 3.98 3.69 4.70 3.29 8.48 7.11 -29.86%
P/EPS 27.31 26.65 23.50 42.83 22.56 164.34 4,324.13 -96.55%
EY 3.66 3.75 4.25 2.33 4.43 0.61 0.02 3092.85%
DY 0.00 2.04 0.00 2.03 0.00 1.34 0.00 -
P/NAPS 2.81 2.52 2.86 3.00 2.77 3.52 3.67 -16.26%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 23/08/22 25/05/22 22/02/22 24/11/21 19/08/21 -
Price 1.31 0.73 0.795 0.79 0.81 0.70 0.675 -
P/RPS 6.32 3.95 3.89 5.02 4.20 7.97 6.32 0.00%
P/EPS 41.36 26.47 24.75 45.73 28.77 154.41 3,840.51 -95.08%
EY 2.42 3.78 4.04 2.19 3.48 0.65 0.03 1752.06%
DY 0.00 2.05 0.00 1.90 0.00 1.43 0.00 -
P/NAPS 4.25 2.50 3.01 3.20 3.53 3.31 3.26 19.28%

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