[EDGENTA] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -59.53%
YoY- 10.46%
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 721,075 719,260 631,776 710,532 646,212 627,677 539,209 21.35%
PBT 17,980 22,009 22,434 38,447 15,122 22,953 17,250 2.79%
Tax -12,733 -9,465 -11,613 -17,420 -10,709 -12,109 -7,884 37.61%
NP 5,247 12,544 10,821 21,027 4,413 10,844 9,366 -32.01%
-
NP to SH 5,070 12,527 10,901 21,021 4,590 10,864 9,403 -33.72%
-
Tax Rate 70.82% 43.01% 51.77% 45.31% 70.82% 52.76% 45.70% -
Total Cost 715,828 706,716 620,955 689,505 641,799 616,833 529,843 22.18%
-
Net Worth 1,613,350 1,613,350 1,571,769 1,580,085 1,563,453 1,546,820 1,521,872 3.96%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 33,264 - - - -
Div Payout % - - - 158.25% - - - -
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 1,613,350 1,613,350 1,571,769 1,580,085 1,563,453 1,546,820 1,521,872 3.96%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
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 0.73% 1.74% 1.71% 2.96% 0.68% 1.73% 1.74% -
ROE 0.31% 0.78% 0.69% 1.33% 0.29% 0.70% 0.62% -
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 86.71 86.49 75.97 85.44 77.70 75.48 64.84 21.35%
EPS 0.61 1.51 1.31 2.53 0.55 1.31 1.13 -33.67%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.94 1.94 1.89 1.90 1.88 1.86 1.83 3.96%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 86.71 86.49 75.97 85.44 77.70 75.48 64.84 21.35%
EPS 0.61 1.51 1.31 2.53 0.55 1.31 1.13 -33.67%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.94 1.94 1.89 1.90 1.88 1.86 1.83 3.96%
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 30/09/22 30/06/22 31/03/22 -
Price 1.07 0.995 1.02 1.14 1.15 1.31 1.63 -
P/RPS 1.23 1.15 1.34 1.33 1.48 1.74 2.51 -37.81%
P/EPS 175.51 66.05 77.81 45.10 208.36 100.28 144.16 14.00%
EY 0.57 1.51 1.29 2.22 0.48 1.00 0.69 -11.94%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.54 0.60 0.61 0.70 0.89 -27.42%
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 28/11/23 28/08/23 30/05/23 28/02/23 29/11/22 25/08/22 26/05/22 -
Price 1.01 0.965 1.01 0.94 1.06 1.30 1.53 -
P/RPS 1.16 1.12 1.33 1.10 1.36 1.72 2.36 -37.69%
P/EPS 165.67 64.06 77.05 37.19 192.05 99.51 135.32 14.42%
EY 0.60 1.56 1.30 2.69 0.52 1.00 0.74 -13.03%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.53 0.49 0.56 0.70 0.84 -27.34%

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