[SPRING] QoQ Quarter Result on 31-Mar-2024 [#1]

Announcement Date
23-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 9.61%
YoY- 538.51%
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 10,630 14,856 14,788 20,092 14,587 11,348 10,205 2.74%
PBT -335 2,548 3,830 4,334 2,102 484 532 -
Tax -1 -859 -829 -1,596 -159 -154 -62 -93.56%
NP -336 1,689 3,001 2,738 1,943 330 470 -
-
NP to SH -336 1,689 3,001 2,738 1,943 330 470 -
-
Tax Rate - 33.71% 21.64% 36.83% 7.56% 31.82% 11.65% -
Total Cost 10,966 13,167 11,787 17,354 12,644 11,018 9,735 8.23%
-
Net Worth 87,295 87,295 91,451 87,294 83,137 78,980 78,980 6.88%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - 2,078 - - - - -
Div Payout % - - 69.26% - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 87,295 87,295 91,451 87,294 83,137 78,980 78,980 6.88%
NOSH 415,691 415,691 415,689 415,689 415,689 415,689 415,689 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -3.16% 11.37% 20.29% 13.63% 13.32% 2.91% 4.61% -
ROE -0.38% 1.93% 3.28% 3.14% 2.34% 0.42% 0.60% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.56 3.57 3.56 4.83 3.51 2.73 2.45 2.96%
EPS -0.08 0.41 0.72 0.66 0.47 0.08 0.11 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.21 0.20 0.19 0.19 6.88%
Adjusted Per Share Value based on latest NOSH - 415,689
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.56 3.57 3.56 4.83 3.51 2.73 2.45 2.96%
EPS -0.08 0.41 0.72 0.66 0.47 0.08 0.11 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.21 0.20 0.19 0.19 6.88%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.23 0.24 0.20 0.21 0.17 0.16 0.17 -
P/RPS 8.99 6.72 5.62 4.34 4.84 5.86 6.92 19.00%
P/EPS -284.55 59.07 27.70 31.88 36.37 201.55 150.36 -
EY -0.35 1.69 3.61 3.14 2.75 0.50 0.67 -
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.14 0.91 1.00 0.85 0.84 0.89 15.12%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 23/05/24 22/02/24 30/11/23 24/08/23 24/05/23 -
Price 0.215 0.235 0.23 0.20 0.195 0.165 0.16 -
P/RPS 8.41 6.58 6.47 4.14 5.56 6.04 6.52 18.43%
P/EPS -265.99 57.84 31.86 30.36 41.72 207.84 141.51 -
EY -0.38 1.73 3.14 3.29 2.40 0.48 0.71 -
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.12 1.05 0.95 0.97 0.87 0.84 13.77%

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