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

Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -42.29%
YoY- 5.81%
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 73,711 64,523 62,994 59,669 68,448 60,989 67,482 6.04%
PBT 12,699 9,196 9,783 8,211 13,899 12,069 14,095 -6.69%
Tax -2,219 -2,795 -2,546 -2,179 -3,447 -2,967 -3,495 -26.06%
NP 10,480 6,401 7,237 6,032 10,452 9,102 10,600 -0.75%
-
NP to SH 10,480 6,401 7,237 6,032 10,452 9,102 10,600 -0.75%
-
Tax Rate 17.47% 30.39% 26.02% 26.54% 24.80% 24.58% 24.80% -
Total Cost 63,231 58,122 55,757 53,637 57,996 51,887 56,882 7.28%
-
Net Worth 117,994 114,437 108,061 107,738 101,639 96,194 87,119 22.34%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 6,929 - 6,929 - 4,949 - -
Div Payout % - 108.26% - 114.89% - 54.38% - -
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 117,994 114,437 108,061 107,738 101,639 96,194 87,119 22.34%
NOSH 461,998 461,998 461,998 329,999 329,999 329,999 329,999 25.06%
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 14.22% 9.92% 11.49% 10.11% 15.27% 14.92% 15.71% -
ROE 8.88% 5.59% 6.70% 5.60% 10.28% 9.46% 12.17% -
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 15.95 13.97 13.64 12.92 20.74 18.48 20.45 -15.23%
EPS 2.27 1.39 1.57 1.31 3.17 2.76 3.21 -20.57%
DPS 0.00 1.50 0.00 1.50 0.00 1.50 0.00 -
NAPS 0.2554 0.2477 0.2339 0.2332 0.308 0.2915 0.264 -2.17%
Adjusted Per Share Value based on latest NOSH - 329,999
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 15.95 13.97 13.64 12.92 14.82 13.20 14.61 6.00%
EPS 2.27 1.39 1.57 1.31 2.26 1.97 2.29 -0.58%
DPS 0.00 1.50 0.00 1.50 0.00 1.07 0.00 -
NAPS 0.2554 0.2477 0.2339 0.2332 0.22 0.2082 0.1886 22.33%
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 0.71 0.78 0.795 1.21 0.865 0.735 0.755 -
P/RPS 4.45 5.58 5.83 9.37 4.17 3.98 3.69 13.25%
P/EPS 31.30 56.30 50.75 92.68 27.31 26.65 23.50 20.99%
EY 3.19 1.78 1.97 1.08 3.66 3.75 4.25 -17.36%
DY 0.00 1.92 0.00 1.24 0.00 2.04 0.00 -
P/NAPS 2.78 3.15 3.40 5.19 2.81 2.52 2.86 -1.86%
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 22/02/24 23/11/23 22/08/23 25/05/23 21/02/23 22/11/22 23/08/22 -
Price 0.77 0.78 0.79 0.76 1.31 0.73 0.795 -
P/RPS 4.83 5.58 5.79 5.88 6.32 3.95 3.89 15.47%
P/EPS 33.94 56.30 50.43 58.21 41.36 26.47 24.75 23.36%
EY 2.95 1.78 1.98 1.72 2.42 3.78 4.04 -18.86%
DY 0.00 1.92 0.00 1.97 0.00 2.05 0.00 -
P/NAPS 3.01 3.15 3.38 3.26 4.25 2.50 3.01 0.00%

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