[SPRING] QoQ Quarter Result on 30-Jun-2022 [#2]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -42.61%
YoY- 33.51%
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 10,205 11,741 9,725 10,059 13,799 22,844 1,767 222.24%
PBT 532 237 391 623 1,617 6,958 -1,888 -
Tax -62 -538 14 130 -305 -1,996 864 -
NP 470 -301 405 753 1,312 4,962 -1,024 -
-
NP to SH 470 -301 405 753 1,312 4,962 -1,024 -
-
Tax Rate 11.65% 227.00% -3.58% -20.87% 18.86% 28.69% - -
Total Cost 9,735 12,042 9,320 9,306 12,487 17,882 2,791 130.16%
-
Net Worth 78,980 78,980 78,980 78,980 78,980 7,920 70,666 7.70%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 78,980 78,980 78,980 78,980 78,980 7,920 70,666 7.70%
NOSH 415,689 415,689 415,689 415,689 415,689 415,689 415,689 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.61% -2.56% 4.16% 7.49% 9.51% 21.72% -57.95% -
ROE 0.60% -0.38% 0.51% 0.95% 1.66% 62.65% -1.45% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.45 2.82 2.34 2.42 3.32 54.80 0.43 219.34%
EPS 0.11 -0.07 0.10 0.18 0.32 1.19 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.19 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 415,689
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.45 2.82 2.34 2.42 3.32 5.50 0.43 219.34%
EPS 0.11 -0.07 0.10 0.18 0.32 1.19 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.0191 0.17 7.70%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.17 0.18 0.195 0.215 0.285 0.295 0.24 -
P/RPS 6.92 6.37 8.34 8.88 8.59 0.54 56.46 -75.35%
P/EPS 150.36 -248.59 200.15 118.69 90.30 2.48 -97.43 -
EY 0.67 -0.40 0.50 0.84 1.11 40.35 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 1.03 1.13 1.50 1.55 1.41 -26.43%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 23/02/23 29/11/22 25/08/22 24/05/22 25/02/22 30/11/21 -
Price 0.16 0.185 0.17 0.21 0.255 0.31 0.24 -
P/RPS 6.52 6.55 7.27 8.68 7.68 0.57 56.46 -76.31%
P/EPS 141.51 -255.49 174.49 115.93 80.79 2.60 -97.43 -
EY 0.71 -0.39 0.57 0.86 1.24 38.40 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.89 1.11 1.34 1.63 1.41 -29.22%

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