[AJI] QoQ Quarter Result on 30-Sep-2022 [#2]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 446.23%
YoY- -67.2%
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 148,527 157,918 146,170 158,149 141,510 125,366 134,176 7.02%
PBT 16,051 9,537 3,282 3,880 -838 -19,687 12,036 21.22%
Tax -3,840 13,563 -978 -944 -10 2,269 -1,778 67.31%
NP 12,211 23,100 2,304 2,936 -848 -17,418 10,258 12.35%
-
NP to SH 12,211 23,100 2,304 2,936 -848 -17,418 10,258 12.35%
-
Tax Rate 23.92% -142.21% 29.80% 24.33% - - 14.77% -
Total Cost 136,316 134,818 143,866 155,213 142,358 142,784 123,918 6.58%
-
Net Worth 535,639 528,951 505,239 502,807 499,767 505,847 523,479 1.54%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,532 - - - 5,167 - - -
Div Payout % 45.31% - - - 0.00% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 535,639 528,951 505,239 502,807 499,767 505,847 523,479 1.54%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.22% 14.63% 1.58% 1.86% -0.60% -13.89% 7.65% -
ROE 2.28% 4.37% 0.46% 0.58% -0.17% -3.44% 1.96% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 244.29 259.74 240.42 260.12 232.75 206.20 220.69 7.02%
EPS 20.08 37.99 3.79 4.83 -1.39 -28.65 16.87 12.34%
DPS 9.10 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 8.81 8.70 8.31 8.27 8.22 8.32 8.61 1.54%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 244.29 259.74 240.42 260.12 232.75 206.20 220.69 7.02%
EPS 20.08 37.99 3.79 4.83 -1.39 -28.65 16.87 12.34%
DPS 9.10 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 8.81 8.70 8.31 8.27 8.22 8.32 8.61 1.54%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 14.86 15.98 13.08 11.54 11.98 14.50 15.40 -
P/RPS 6.08 6.15 5.44 4.44 5.15 7.03 6.98 -8.81%
P/EPS 73.99 42.06 345.16 238.97 -858.93 -50.61 91.28 -13.09%
EY 1.35 2.38 0.29 0.42 -0.12 -1.98 1.10 14.67%
DY 0.61 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 1.69 1.84 1.57 1.40 1.46 1.74 1.79 -3.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 30/05/23 24/02/23 29/11/22 24/08/22 26/05/22 28/02/22 -
Price 16.26 14.28 15.20 11.36 11.90 13.70 14.82 -
P/RPS 6.66 5.50 6.32 4.37 5.11 6.64 6.72 -0.59%
P/EPS 80.96 37.58 401.10 235.24 -853.19 -47.82 87.84 -5.30%
EY 1.24 2.66 0.25 0.43 -0.12 -2.09 1.14 5.78%
DY 0.56 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 1.85 1.64 1.83 1.37 1.45 1.65 1.72 4.99%

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