[ALPHA] QoQ Quarter Result on 30-Nov-2024 [#2]

Announcement Date
21-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- 5.0%
YoY- 23.63%
View:
Show?
Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 43,244 42,995 46,745 40,703 38,542 0 0 -
PBT 20,186 19,000 19,417 18,012 16,640 0 0 -
Tax -4,907 -4,057 -5,104 -4,240 -4,181 0 0 -
NP 15,279 14,943 14,313 13,772 12,459 0 0 -
-
NP to SH 15,100 14,381 14,009 13,588 12,214 0 0 -
-
Tax Rate 24.31% 21.35% 26.29% 23.54% 25.13% - - -
Total Cost 27,965 28,052 32,432 26,931 26,083 0 0 -
-
Net Worth 194,838 194,399 194,399 44,954 89,909 0 0 -
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div - 21,869 - 22,027 9,440 - - -
Div Payout % - 152.08% - 162.11% 77.29% - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 194,838 194,399 194,399 44,954 89,909 0 0 -
NOSH 4,870,967 4,860,000 4,860,000 4,495,500 4,495,500 0 0 -
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 35.33% 34.76% 30.62% 33.84% 32.33% 0.00% 0.00% -
ROE 7.75% 7.40% 7.21% 30.23% 13.58% 0.00% 0.00% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 0.89 0.88 0.96 0.91 0.86 0.00 0.00 -
EPS 0.31 0.30 0.29 0.30 0.27 0.00 0.00 -
DPS 0.00 0.45 0.00 0.49 0.21 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.01 0.02 0.00 0.01 151.34%
Adjusted Per Share Value based on latest NOSH - 4,870,967
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 0.89 0.88 0.96 0.84 0.79 0.00 0.00 -
EPS 0.31 0.30 0.29 0.28 0.25 0.00 0.00 -
DPS 0.00 0.45 0.00 0.45 0.19 0.00 0.00 -
NAPS 0.04 0.0399 0.0399 0.0092 0.0185 0.00 0.01 151.34%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 - - - - -
Price 0.335 0.32 0.315 0.00 0.00 0.00 0.00 -
P/RPS 37.73 36.17 32.75 0.00 0.00 0.00 0.00 -
P/EPS 108.06 108.14 109.28 0.00 0.00 0.00 0.00 -
EY 0.93 0.92 0.92 0.00 0.00 0.00 0.00 -
DY 0.00 1.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.38 8.00 7.88 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 21/01/25 21/10/24 17/07/24 16/04/24 18/03/24 - - -
Price 0.325 0.365 0.32 0.335 0.00 0.00 0.00 -
P/RPS 36.61 41.26 33.27 37.00 0.00 0.00 0.00 -
P/EPS 104.84 123.35 111.01 110.83 0.00 0.00 0.00 -
EY 0.95 0.81 0.90 0.90 0.00 0.00 0.00 -
DY 0.00 1.23 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 8.13 9.13 8.00 33.50 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