[BETA] QoQ Quarter Result on 30-Jun-2023 [#1]

Announcement Date
20-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -16.07%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 56,012 59,219 63,347 43,446 55,946 54,726 48,598 9.91%
PBT 5,588 6,942 7,555 6,311 7,678 3,190 6,060 -5.25%
Tax -1,061 -1,897 -1,885 -1,521 -1,971 -1,535 -1,411 -17.29%
NP 4,527 5,045 5,670 4,790 5,707 1,655 4,649 -1.75%
-
NP to SH 4,527 5,045 5,670 4,790 5,707 1,655 4,649 -1.75%
-
Tax Rate 18.99% 27.33% 24.95% 24.10% 25.67% 48.12% 23.28% -
Total Cost 51,485 54,174 57,677 38,656 50,239 53,071 43,949 11.11%
-
Net Worth 143,999 148,500 143,999 139,500 135,000 135,000 99,449 27.96%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 9,000 - 4,500 - 2,250 - -
Div Payout % - 178.39% - 93.95% - 135.95% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 143,999 148,500 143,999 139,500 135,000 135,000 99,449 27.96%
NOSH 450,000 450,000 450,000 450,000 450,000 450,000 382,500 11.43%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 8.08% 8.52% 8.95% 11.03% 10.20% 3.02% 9.57% -
ROE 3.14% 3.40% 3.94% 3.43% 4.23% 1.23% 4.67% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.45 13.16 14.08 9.65 12.43 12.16 12.71 -1.36%
EPS 1.01 1.12 1.26 1.06 1.27 0.37 1.22 -11.82%
DPS 0.00 2.00 0.00 1.00 0.00 0.50 0.00 -
NAPS 0.32 0.33 0.32 0.31 0.30 0.30 0.26 14.83%
Adjusted Per Share Value based on latest NOSH - 450,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.45 13.16 14.08 9.65 12.43 12.16 10.80 9.93%
EPS 1.01 1.12 1.26 1.06 1.27 0.37 1.03 -1.29%
DPS 0.00 2.00 0.00 1.00 0.00 0.50 0.00 -
NAPS 0.32 0.33 0.32 0.31 0.30 0.30 0.221 27.95%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 - -
Price 0.385 0.40 0.445 0.46 0.445 0.515 0.00 -
P/RPS 3.09 3.04 3.16 4.76 3.58 4.23 0.00 -
P/EPS 38.27 35.68 35.32 43.22 35.09 140.03 0.00 -
EY 2.61 2.80 2.83 2.31 2.85 0.71 0.00 -
DY 0.00 5.00 0.00 2.17 0.00 0.97 0.00 -
P/NAPS 1.20 1.21 1.39 1.48 1.48 1.72 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 24/01/24 23/11/23 20/07/23 25/05/23 23/02/23 20/10/22 -
Price 0.42 0.41 0.41 0.475 0.45 0.57 0.00 -
P/RPS 3.37 3.12 2.91 4.92 3.62 4.69 0.00 -
P/EPS 41.75 36.57 32.54 44.62 35.48 154.98 0.00 -
EY 2.40 2.73 3.07 2.24 2.82 0.65 0.00 -
DY 0.00 4.88 0.00 2.11 0.00 0.88 0.00 -
P/NAPS 1.31 1.24 1.28 1.53 1.50 1.90 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