[COSMOS] QoQ Quarter Result on 31-Jul-2023 [#1]

Announcement Date
25-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Jul-2023 [#1]
Profit Trend
QoQ- 43.27%
YoY- -51.94%
View:
Show?
Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 7,946 11,089 14,137 14,887 15,407 13,842 0 -
PBT 1,105 1,042 520 1,978 499 2,080 0 -
Tax -324 -297 0 -430 -447 -530 0 -
NP 781 745 520 1,548 52 1,550 0 -
-
NP to SH 781 745 520 1,548 52 1,550 0 -
-
Tax Rate 29.32% 28.50% 0.00% 21.74% 89.58% 25.48% - -
Total Cost 7,165 10,344 13,617 13,339 15,355 12,292 0 -
-
Net Worth 52,274 51,505 56,917 58,636 50,588 0 0 -
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - - - - 1,122 - - -
Div Payout % - - - - 2,158.06% - - -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 52,274 51,505 56,917 58,636 50,588 0 0 -
NOSH 256,501 256,501 256,501 256,501 224,438 191,358 0 -
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 9.83% 6.72% 3.68% 10.40% 0.34% 11.20% 0.00% -
ROE 1.49% 1.45% 0.91% 2.64% 0.10% 0.00% 0.00% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 3.10 4.32 5.51 5.80 6.86 7.23 0.00 -
EPS 0.30 0.29 0.20 0.60 0.02 0.81 0.00 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.2038 0.2008 0.2219 0.2286 0.2254 0.00 0.138 29.59%
Adjusted Per Share Value based on latest NOSH - 256,501
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 3.10 4.32 5.51 5.80 6.01 5.40 0.00 -
EPS 0.30 0.29 0.20 0.60 0.02 0.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.2038 0.2008 0.2219 0.2286 0.1972 0.00 0.138 29.59%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 - - -
Price 0.395 0.43 0.47 0.525 0.43 0.00 0.00 -
P/RPS 12.75 9.95 8.53 9.05 6.26 0.00 0.00 -
P/EPS 129.73 148.05 231.84 86.99 1,855.94 0.00 0.00 -
EY 0.77 0.68 0.43 1.15 0.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 1.94 2.14 2.12 2.30 1.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 21/12/23 25/09/23 21/06/23 23/03/23 29/12/22 - - -
Price 0.38 0.40 0.42 0.495 0.585 0.00 0.00 -
P/RPS 12.27 9.25 7.62 8.53 8.52 0.00 0.00 -
P/EPS 124.80 137.72 207.17 82.02 2,524.93 0.00 0.00 -
EY 0.80 0.73 0.48 1.22 0.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.85 0.00 0.00 -
P/NAPS 1.86 1.99 1.89 2.17 2.60 0.00 0.00 -

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