[SUNVIEW] QoQ Quarter Result on 31-Dec-2023 [#3]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 6.6%
YoY- -34.35%
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 49,690 204,322 108,723 139,615 96,931 78,946 31,501 35.39%
PBT 2,783 2,728 2,218 10,267 3,588 5,305 2,343 12.12%
Tax -1,248 -1,288 -232 -4,623 -1,250 -2,093 -535 75.61%
NP 1,535 1,440 1,986 5,644 2,338 3,212 1,808 -10.31%
-
NP to SH 1,535 1,440 1,986 5,644 2,338 3,212 1,808 -10.31%
-
Tax Rate 44.84% 47.21% 10.46% 45.03% 34.84% 39.45% 22.83% -
Total Cost 48,155 202,882 106,737 133,971 94,593 75,734 29,693 37.91%
-
Net Worth 80,803 53,672 88,002 102,959 80,349 63,000 55,999 27.60%
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 80,803 53,672 88,002 102,959 80,349 63,000 55,999 27.60%
NOSH 468,000 468,000 468,000 468,000 468,000 350,000 350,000 21.30%
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 3.09% 0.70% 1.83% 4.04% 2.41% 4.07% 5.74% -
ROE 1.90% 2.68% 2.26% 5.48% 2.91% 5.10% 3.23% -
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 14.14 87.56 28.42 29.83 25.33 22.56 9.00 35.03%
EPS 0.44 0.62 0.52 1.48 0.61 0.92 0.52 -10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.22 0.21 0.18 0.16 27.28%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.73 40.02 21.30 27.35 18.99 15.46 6.17 35.37%
EPS 0.30 0.28 0.39 1.11 0.46 0.63 0.35 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.1051 0.1724 0.2017 0.1574 0.1234 0.1097 27.61%
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 - - -
Price 0.74 0.795 0.91 0.785 0.54 0.00 0.00 -
P/RPS 5.23 0.91 3.20 2.63 2.13 0.00 0.00 -
P/EPS 169.37 128.83 175.32 65.09 88.37 0.00 0.00 -
EY 0.59 0.78 0.57 1.54 1.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 3.46 3.96 3.57 2.57 0.00 0.00 -
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 28/02/24 27/11/23 30/08/23 30/05/23 28/02/23 29/11/22 12/10/22 -
Price 0.675 0.67 0.885 0.73 0.795 0.48 0.00 -
P/RPS 4.77 0.77 3.11 2.45 3.14 2.13 0.00 -
P/EPS 154.49 108.58 170.50 60.53 130.10 52.30 0.00 -
EY 0.65 0.92 0.59 1.65 0.77 1.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.91 3.85 3.32 3.79 2.67 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