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

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -58.51%
YoY- 2232.43%
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 72,287 68,560 72,624 61,608 46,038 75,875 75,605 -2.93%
PBT 6,907 9,002 11,219 11,091 840 15,508 18,937 -48.85%
Tax -3,807 -1,398 -3,186 -2,785 -988 -3,853 -4,697 -13.03%
NP 3,100 7,604 8,033 8,306 -148 11,655 14,240 -63.71%
-
NP to SH 3,156 7,606 8,033 8,306 -148 11,655 14,240 -63.27%
-
Tax Rate 55.12% 15.53% 28.40% 25.11% 117.62% 24.85% 24.80% -
Total Cost 69,187 60,956 64,591 53,302 46,186 64,220 61,365 8.30%
-
Net Worth 518,204 518,028 509,523 501,127 492,118 491,312 491,231 3.61%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 4,047 - - - - 4,831 -
Div Payout % - 53.21% - - - - 33.93% -
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 518,204 518,028 509,523 501,127 492,118 491,312 491,231 3.61%
NOSH 809,857 809,504 809,016 808,467 807,693 805,805 805,298 0.37%
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 4.29% 11.09% 11.06% 13.48% -0.32% 15.36% 18.83% -
ROE 0.61% 1.47% 1.58% 1.66% -0.03% 2.37% 2.90% -
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 8.93 8.47 8.98 7.62 5.71 9.42 9.39 -3.28%
EPS 0.39 0.94 0.99 1.03 -0.02 1.45 1.77 -63.41%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.60 -
NAPS 0.64 0.64 0.63 0.62 0.61 0.61 0.61 3.24%
Adjusted Per Share Value based on latest NOSH - 809,857
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.90 8.44 8.94 7.58 5.67 9.34 9.31 -2.94%
EPS 0.39 0.94 0.99 1.02 -0.02 1.43 1.75 -63.14%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.59 -
NAPS 0.6378 0.6376 0.6271 0.6168 0.6057 0.6047 0.6046 3.61%
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 1.02 1.16 1.20 1.25 1.20 1.03 0.595 -
P/RPS 11.43 13.69 13.36 16.40 21.03 10.93 6.34 47.96%
P/EPS 261.69 123.45 120.82 121.64 -6,541.22 71.18 33.65 291.06%
EY 0.38 0.81 0.83 0.82 -0.02 1.40 2.97 -74.51%
DY 0.00 0.43 0.00 0.00 0.00 0.00 1.01 -
P/NAPS 1.59 1.81 1.90 2.02 1.97 1.69 0.98 37.95%
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 27/02/24 20/11/23 18/08/23 12/05/23 24/02/23 17/11/22 17/08/22 -
Price 1.01 1.02 1.15 1.17 1.19 1.37 1.13 -
P/RPS 11.31 12.04 12.81 15.35 20.85 14.54 12.04 -4.07%
P/EPS 259.12 108.55 115.78 113.85 -6,486.71 94.68 63.90 153.64%
EY 0.39 0.92 0.86 0.88 -0.02 1.06 1.56 -60.21%
DY 0.00 0.49 0.00 0.00 0.00 0.00 0.53 -
P/NAPS 1.58 1.59 1.83 1.89 1.95 2.25 1.85 -9.95%

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