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

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
17-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 75.14%
YoY- 39.57%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
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 102,956 106,536 127,124 112,828 98,535 83,714 113,683 -6.39%
PBT -1,317 -3,011 16,618 -2,374 -11,609 -18,324 2,645 -
Tax -174 -160 -784 -554 -170 -91 -4,312 -88.25%
NP -1,491 -3,171 15,834 -2,928 -11,779 -18,415 -1,667 -7.17%
-
NP to SH -1,491 -3,171 15,834 -2,928 -11,779 -18,415 -1,667 -7.17%
-
Tax Rate - - 4.72% - - - 163.02% -
Total Cost 104,447 109,707 111,290 115,756 110,314 102,129 115,350 -6.41%
-
Net Worth 579,983 633,600 636,000 564,546 616,799 628,799 595,420 -1.73%
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 579,983 633,600 636,000 564,546 616,799 628,799 595,420 -1.73%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 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 -1.45% -2.98% 12.46% -2.60% -11.95% -22.00% -1.47% -
ROE -0.26% -0.50% 2.49% -0.52% -1.91% -2.93% -0.28% -
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 46.69 44.39 52.97 51.16 41.06 34.88 51.55 -6.39%
EPS -0.68 -1.44 7.18 -1.33 -5.34 -8.35 -0.76 -7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.64 2.65 2.56 2.57 2.62 2.70 -1.73%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 46.80 48.43 57.78 51.29 44.79 38.05 51.67 -6.39%
EPS -0.68 -1.44 7.20 -1.33 -5.35 -8.37 -0.76 -7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6363 2.88 2.8909 2.5661 2.8036 2.8582 2.7065 -1.73%
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 0.70 0.82 0.63 0.58 0.595 0.60 0.61 -
P/RPS 1.50 1.85 1.19 1.13 1.45 1.72 1.18 17.36%
P/EPS -103.53 -62.06 9.55 -43.68 -12.12 -7.82 -80.70 18.08%
EY -0.97 -1.61 10.47 -2.29 -8.25 -12.79 -1.24 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.24 0.23 0.23 0.23 0.23 11.29%
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 15/08/24 28/05/24 28/02/24 17/11/23 23/08/23 25/05/23 28/02/23 -
Price 0.74 0.80 0.685 0.61 0.61 0.60 0.61 -
P/RPS 1.59 1.80 1.29 1.19 1.49 1.72 1.18 22.01%
P/EPS -109.45 -60.55 10.38 -45.94 -12.43 -7.82 -80.70 22.54%
EY -0.91 -1.65 9.63 -2.18 -8.05 -12.79 -1.24 -18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.26 0.24 0.24 0.23 0.23 14.02%

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