[BETA] QoQ Quarter Result on 31-Dec-2022 [#3]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -64.4%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 63,347 43,446 55,946 54,726 48,598 0 0 -
PBT 7,555 6,311 7,678 3,190 6,060 0 0 -
Tax -1,885 -1,521 -1,971 -1,535 -1,411 0 0 -
NP 5,670 4,790 5,707 1,655 4,649 0 0 -
-
NP to SH 5,670 4,790 5,707 1,655 4,649 0 0 -
-
Tax Rate 24.95% 24.10% 25.67% 48.12% 23.28% - - -
Total Cost 57,677 38,656 50,239 53,071 43,949 0 0 -
-
Net Worth 143,999 139,500 135,000 135,000 99,449 0 0 -
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 4,500 - 2,250 - - - -
Div Payout % - 93.95% - 135.95% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 143,999 139,500 135,000 135,000 99,449 0 0 -
NOSH 450,000 450,000 450,000 450,000 382,500 0 0 -
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.95% 11.03% 10.20% 3.02% 9.57% 0.00% 0.00% -
ROE 3.94% 3.43% 4.23% 1.23% 4.67% 0.00% 0.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.08 9.65 12.43 12.16 12.71 0.00 0.00 -
EPS 1.26 1.06 1.27 0.37 1.22 0.00 0.00 -
DPS 0.00 1.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.30 0.30 0.26 0.00 0.24 21.12%
Adjusted Per Share Value based on latest NOSH - 450,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.08 9.65 12.43 12.16 10.80 0.00 0.00 -
EPS 1.26 1.06 1.27 0.37 1.03 0.00 0.00 -
DPS 0.00 1.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.30 0.30 0.221 0.00 0.24 21.12%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 - - - -
Price 0.445 0.46 0.445 0.515 0.00 0.00 0.00 -
P/RPS 3.16 4.76 3.58 4.23 0.00 0.00 0.00 -
P/EPS 35.32 43.22 35.09 140.03 0.00 0.00 0.00 -
EY 2.83 2.31 2.85 0.71 0.00 0.00 0.00 -
DY 0.00 2.17 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 1.39 1.48 1.48 1.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 20/07/23 25/05/23 23/02/23 20/10/22 - - -
Price 0.41 0.475 0.45 0.57 0.00 0.00 0.00 -
P/RPS 2.91 4.92 3.62 4.69 0.00 0.00 0.00 -
P/EPS 32.54 44.62 35.48 154.98 0.00 0.00 0.00 -
EY 3.07 2.24 2.82 0.65 0.00 0.00 0.00 -
DY 0.00 2.11 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 1.28 1.53 1.50 1.90 0.00 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