[TURBO] QoQ Quarter Result on 31-Mar-2023 [#1]

Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 184.0%
YoY- 1978.05%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 20,081 6,630 7,224 7,455 15,142 14,246 9,386 65.80%
PBT 4,880 -1,111 -958 1,251 901 2,428 -674 -
Tax -1,223 364 18 -399 -599 -353 31 -
NP 3,657 -747 -940 852 302 2,075 -643 -
-
NP to SH 3,651 -747 -939 852 300 2,076 -644 -
-
Tax Rate 25.06% - - 31.89% 66.48% 14.54% - -
Total Cost 16,424 7,377 8,164 6,603 14,840 12,171 10,029 38.81%
-
Net Worth 127,439 122,039 124,199 122,039 118,800 117,720 113,399 8.06%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 1,080 - - - 540 - - -
Div Payout % 29.58% - - - 180.00% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 127,439 122,039 124,199 122,039 118,800 117,720 113,399 8.06%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 18.21% -11.27% -13.01% 11.43% 1.99% 14.57% -6.85% -
ROE 2.86% -0.61% -0.76% 0.70% 0.25% 1.76% -0.57% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 18.59 6.14 6.69 6.90 14.02 13.19 8.69 65.79%
EPS 3.38 -0.69 -0.87 0.79 0.28 1.92 -0.60 -
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.18 1.13 1.15 1.13 1.10 1.09 1.05 8.06%
Adjusted Per Share Value based on latest NOSH - 108,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 18.59 6.14 6.69 6.90 14.02 13.19 8.69 65.79%
EPS 3.38 -0.69 -0.87 0.79 0.28 1.92 -0.60 -
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.18 1.13 1.15 1.13 1.10 1.09 1.05 8.06%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.68 0.70 0.73 0.71 0.735 0.69 0.735 -
P/RPS 3.66 11.40 10.91 10.29 5.24 5.23 8.46 -42.71%
P/EPS 20.12 -101.20 -83.96 90.00 264.60 35.90 -123.26 -
EY 4.97 -0.99 -1.19 1.11 0.38 2.79 -0.81 -
DY 1.47 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 0.58 0.62 0.63 0.63 0.67 0.63 0.70 -11.75%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 20/11/23 21/08/23 22/05/23 28/02/23 29/11/22 22/08/22 -
Price 0.66 0.73 0.72 0.755 0.75 0.74 0.70 -
P/RPS 3.55 11.89 10.76 10.94 5.35 5.61 8.05 -41.97%
P/EPS 19.52 -105.54 -82.81 95.70 270.00 38.50 -117.39 -
EY 5.12 -0.95 -1.21 1.04 0.37 2.60 -0.85 -
DY 1.52 0.00 0.00 0.00 0.67 0.00 0.00 -
P/NAPS 0.56 0.65 0.63 0.67 0.68 0.68 0.67 -11.23%

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