[MEDIA] QoQ Quarter Result on 31-Dec-2022 [#2]

Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 218.99%
YoY- -21.05%
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 213,923 223,009 210,839 252,671 237,157 260,577 247,474 -9.24%
PBT 17,530 12,506 14,005 36,404 13,505 23,207 14,411 13.93%
Tax -3,610 -4,445 -8,598 -9,522 -7,383 -7,586 -9,184 -46.30%
NP 13,920 8,061 5,407 26,882 6,122 15,621 5,227 92.01%
-
NP to SH 14,056 8,828 3,940 22,849 7,163 15,817 6,028 75.75%
-
Tax Rate 20.59% 35.54% 61.39% 26.16% 54.67% 32.69% 63.73% -
Total Cost 200,003 214,948 205,432 225,789 231,035 244,956 242,247 -11.98%
-
Net Worth 677,609 680,160 671,398 667,405 644,555 637,345 621,479 5.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 16,637 - - - - - -
Div Payout % - 188.47% - - - - - -
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 677,609 680,160 671,398 667,405 644,555 637,345 621,479 5.92%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 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 6.51% 3.61% 2.56% 10.64% 2.58% 5.99% 2.11% -
ROE 2.07% 1.30% 0.59% 3.42% 1.11% 2.48% 0.97% -
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 19.29 20.11 19.01 22.78 21.38 23.49 22.31 -9.23%
EPS 1.27 0.80 0.36 2.06 0.65 1.43 0.54 76.75%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6109 0.6132 0.6053 0.6017 0.5811 0.5746 0.5603 5.92%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.29 20.11 19.01 22.78 21.38 23.49 22.31 -9.23%
EPS 1.27 0.80 0.36 2.06 0.65 1.43 0.54 76.75%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6109 0.6132 0.6053 0.6017 0.5811 0.5746 0.5603 5.92%
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 0.44 0.405 0.405 0.42 0.405 0.39 0.635 -
P/RPS 2.28 2.01 2.13 1.84 1.89 1.66 2.85 -13.81%
P/EPS 34.72 50.89 114.02 20.39 62.71 27.35 116.84 -55.43%
EY 2.88 1.97 0.88 4.90 1.59 3.66 0.86 123.67%
DY 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.67 0.70 0.70 0.68 1.13 -25.93%
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 29/11/23 30/08/23 24/05/23 22/02/23 29/11/22 24/08/22 30/05/22 -
Price 0.44 0.445 0.42 0.45 0.45 0.485 0.535 -
P/RPS 2.28 2.21 2.21 1.98 2.10 2.06 2.40 -3.35%
P/EPS 34.72 55.91 118.24 21.85 69.68 34.01 98.44 -50.04%
EY 2.88 1.79 0.85 4.58 1.44 2.94 1.02 99.64%
DY 0.00 3.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.69 0.75 0.77 0.84 0.95 -16.85%

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