[QES] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -41.68%
YoY- -53.94%
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 62,295 54,165 66,954 57,255 72,967 71,982 53,123 11.17%
PBT 3,841 5,476 9,744 6,502 5,610 13,093 6,264 -27.75%
Tax -1,388 -1,043 -2,278 -1,693 298 -2,885 -1,444 -2.59%
NP 2,453 4,433 7,466 4,809 5,908 10,208 4,820 -36.17%
-
NP to SH 2,516 4,314 6,876 4,762 5,462 9,515 4,726 -34.23%
-
Tax Rate 36.14% 19.05% 23.38% 26.04% -5.31% 22.03% 23.05% -
Total Cost 59,842 49,732 59,488 52,446 67,059 61,774 48,303 15.30%
-
Net Worth 175,169 175,169 166,827 158,486 158,486 150,144 141,803 15.08%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - 4,170 - - - -
Div Payout % - - - 87.58% - - - -
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 175,169 175,169 166,827 158,486 158,486 150,144 141,803 15.08%
NOSH 834,138 834,138 834,138 834,138 834,138 834,138 834,138 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 3.94% 8.18% 11.15% 8.40% 8.10% 14.18% 9.07% -
ROE 1.44% 2.46% 4.12% 3.00% 3.45% 6.34% 3.33% -
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 7.47 6.49 8.03 6.86 8.75 8.63 6.37 11.17%
EPS 0.30 0.52 0.82 0.57 0.65 1.14 0.57 -34.73%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.19 0.19 0.18 0.17 15.08%
Adjusted Per Share Value based on latest NOSH - 834,138
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 7.47 6.49 8.03 6.86 8.75 8.63 6.37 11.17%
EPS 0.30 0.52 0.82 0.57 0.65 1.14 0.57 -34.73%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.19 0.19 0.18 0.17 15.08%
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 0.545 0.565 0.615 0.64 0.455 0.51 -
P/RPS 6.83 8.39 7.04 8.96 7.32 5.27 8.01 -10.05%
P/EPS 169.08 105.38 68.54 107.73 97.74 39.89 90.01 52.06%
EY 0.59 0.95 1.46 0.93 1.02 2.51 1.11 -34.30%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 2.43 2.60 2.83 3.24 3.37 2.53 3.00 -13.07%
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 23/02/24 23/11/23 22/08/23 19/05/23 28/02/23 22/11/22 23/08/22 -
Price 0.535 0.53 0.595 0.535 0.64 0.56 0.56 -
P/RPS 7.16 8.16 7.41 7.79 7.32 6.49 8.79 -12.74%
P/EPS 177.37 102.48 72.18 93.71 97.74 49.09 98.84 47.51%
EY 0.56 0.98 1.39 1.07 1.02 2.04 1.01 -32.43%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 2.55 2.52 2.98 2.82 3.37 3.11 3.29 -15.58%

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