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

Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -1295.36%
YoY- -124.0%
Quarter Report
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 20,500 17,570 13,698 8,419 8,348 52,739 40,810 -36.72%
PBT -4,080 -3,738 -629 -2,054 -2,237 14,729 14,011 -
Tax 310 1,031 435 836 520 -3,452 -3,406 -
NP -3,770 -2,707 -194 -1,218 -1,717 11,277 10,605 -
-
NP to SH -3,770 -2,707 -194 -1,218 -1,717 11,277 10,605 -
-
Tax Rate - - - - - 23.44% 24.31% -
Total Cost 24,270 20,277 13,892 9,637 10,065 41,462 30,205 -13.53%
-
Net Worth 172,561 181,298 183,482 185,286 185,269 191,075 182,525 -3.66%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 4,368 - - 4,210 5,088 5,455 -
Div Payout % - 0.00% - - 0.00% 45.12% 51.44% -
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 172,561 181,298 183,482 185,286 185,269 191,075 182,525 -3.66%
NOSH 230,420 230,420 230,420 230,420 229,136 113,518 111,736 61.80%
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 -18.39% -15.41% -1.42% -14.47% -20.57% 21.38% 25.99% -
ROE -2.18% -1.49% -0.11% -0.66% -0.93% 5.90% 5.81% -
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 9.39 8.04 6.27 3.86 3.97 25.39 40.25 -62.00%
EPS -1.72 -1.24 -0.09 -0.56 -0.82 5.43 10.46 -
DPS 0.00 2.00 0.00 0.00 2.00 2.45 5.38 -
NAPS 0.79 0.83 0.84 0.85 0.88 0.92 1.80 -42.16%
Adjusted Per Share Value based on latest NOSH - 230,420
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.90 7.63 5.94 3.65 3.62 22.89 17.71 -36.71%
EPS -1.64 -1.17 -0.08 -0.53 -0.75 4.89 4.60 -
DPS 0.00 1.90 0.00 0.00 1.83 2.21 2.37 -
NAPS 0.7489 0.7868 0.7963 0.8041 0.8041 0.8292 0.7921 -3.65%
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 0.515 0.50 0.51 0.52 0.63 1.29 1.28 -
P/RPS 5.49 6.22 8.13 13.46 15.89 5.08 3.18 43.76%
P/EPS -29.84 -40.35 -574.23 -93.06 -77.25 23.76 12.24 -
EY -3.35 -2.48 -0.17 -1.07 -1.29 4.21 8.17 -
DY 0.00 4.00 0.00 0.00 3.17 1.90 4.20 -
P/NAPS 0.65 0.60 0.61 0.61 0.72 1.40 0.71 -5.70%
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 29/02/24 24/11/23 21/08/23 19/05/23 20/02/23 29/11/22 22/08/22 -
Price 0.495 0.51 0.49 0.52 0.61 0.685 1.41 -
P/RPS 5.27 6.34 7.81 13.46 15.38 2.70 3.50 31.27%
P/EPS -28.68 -41.15 -551.71 -93.06 -74.80 12.62 13.48 -
EY -3.49 -2.43 -0.18 -1.07 -1.34 7.93 7.42 -
DY 0.00 3.92 0.00 0.00 3.28 3.58 3.82 -
P/NAPS 0.63 0.61 0.58 0.61 0.69 0.74 0.78 -13.23%

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