[POS] QoQ Quarter Result on 30-Jun-2024 [#2]

Announcement Date
21-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -184.03%
YoY- -107.06%
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 443,429 491,967 461,567 461,711 465,197 482,272 467,202 -3.42%
PBT -51,159 -15,382 -66,476 -29,122 -20,813 -24,309 -103,860 -37.65%
Tax -4,439 -4,563 -3,873 -4,501 -6,195 -3,355 5,443 -
NP -55,598 -19,945 -70,349 -33,623 -27,008 -27,664 -98,417 -31.68%
-
NP to SH -55,922 -19,689 -69,842 -33,339 -27,008 -27,664 -98,417 -31.42%
-
Tax Rate - - - - - - - -
Total Cost 499,027 511,912 531,916 495,334 492,205 509,936 565,619 -8.01%
-
Net Worth 422,699 477,493 493,149 563,599 594,910 618,393 649,704 -24.93%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 422,699 477,493 493,149 563,599 594,910 618,393 649,704 -24.93%
NOSH 782,776 782,776 782,776 782,776 782,776 782,776 782,776 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -12.54% -4.05% -15.24% -7.28% -5.81% -5.74% -21.07% -
ROE -13.23% -4.12% -14.16% -5.92% -4.54% -4.47% -15.15% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 56.65 62.85 58.97 58.98 59.43 61.61 59.69 -3.42%
EPS -7.14 -2.52 -8.92 -4.26 -3.45 -3.53 -12.57 -31.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.61 0.63 0.72 0.76 0.79 0.83 -24.93%
Adjusted Per Share Value based on latest NOSH - 782,776
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 56.65 62.85 58.97 58.98 59.43 61.61 59.69 -3.42%
EPS -7.14 -2.52 -8.92 -4.26 -3.45 -3.53 -12.57 -31.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.61 0.63 0.72 0.76 0.79 0.83 -24.93%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.465 0.48 0.495 0.515 0.505 0.54 0.605 -
P/RPS 0.82 0.76 0.84 0.87 0.85 0.88 1.01 -12.98%
P/EPS -6.51 -19.08 -5.55 -12.09 -14.64 -15.28 -4.81 22.37%
EY -15.36 -5.24 -18.02 -8.27 -6.83 -6.54 -20.78 -18.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.79 0.72 0.66 0.68 0.73 11.55%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 21/08/24 21/05/24 28/02/24 22/11/23 23/08/23 18/05/23 20/02/23 -
Price 0.375 0.47 0.51 0.53 0.53 0.535 0.595 -
P/RPS 0.66 0.75 0.86 0.90 0.89 0.87 1.00 -24.21%
P/EPS -5.25 -18.69 -5.72 -12.44 -15.36 -15.14 -4.73 7.20%
EY -19.05 -5.35 -17.49 -8.04 -6.51 -6.61 -21.13 -6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.77 0.81 0.74 0.70 0.68 0.72 -2.79%

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