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

Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 256.15%
YoY- -64.18%
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 20,092 14,587 11,348 10,205 11,741 9,725 10,059 58.40%
PBT 4,334 2,102 484 532 237 391 623 263.13%
Tax -1,596 -159 -154 -62 -538 14 130 -
NP 2,738 1,943 330 470 -301 405 753 135.90%
-
NP to SH 2,738 1,943 330 470 -301 405 753 135.90%
-
Tax Rate 36.83% 7.56% 31.82% 11.65% 227.00% -3.58% -20.87% -
Total Cost 17,354 12,644 11,018 9,735 12,042 9,320 9,306 51.33%
-
Net Worth 87,294 83,137 78,980 78,980 78,980 78,980 78,980 6.88%
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 87,294 83,137 78,980 78,980 78,980 78,980 78,980 6.88%
NOSH 415,689 415,689 415,689 415,689 415,689 415,689 415,689 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 13.63% 13.32% 2.91% 4.61% -2.56% 4.16% 7.49% -
ROE 3.14% 2.34% 0.42% 0.60% -0.38% 0.51% 0.95% -
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 4.83 3.51 2.73 2.45 2.82 2.34 2.42 58.32%
EPS 0.66 0.47 0.08 0.11 -0.07 0.10 0.18 137.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.19 0.19 0.19 0.19 6.88%
Adjusted Per Share Value based on latest NOSH - 415,689
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.83 3.51 2.73 2.45 2.82 2.34 2.42 58.32%
EPS 0.66 0.47 0.08 0.11 -0.07 0.10 0.18 137.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.19 0.19 0.19 0.19 6.88%
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 0.21 0.17 0.16 0.17 0.18 0.195 0.215 -
P/RPS 4.34 4.84 5.86 6.92 6.37 8.34 8.88 -37.87%
P/EPS 31.88 36.37 201.55 150.36 -248.59 200.15 118.69 -58.27%
EY 3.14 2.75 0.50 0.67 -0.40 0.50 0.84 140.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.84 0.89 0.95 1.03 1.13 -7.80%
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 30/11/23 24/08/23 24/05/23 23/02/23 29/11/22 25/08/22 -
Price 0.20 0.195 0.165 0.16 0.185 0.17 0.21 -
P/RPS 4.14 5.56 6.04 6.52 6.55 7.27 8.68 -38.87%
P/EPS 30.36 41.72 207.84 141.51 -255.49 174.49 115.93 -58.96%
EY 3.29 2.40 0.48 0.71 -0.39 0.57 0.86 144.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.97 0.87 0.84 0.97 0.89 1.11 -9.83%

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