[WONG] QoQ Quarter Result on 31-Oct-2022 [#4]

Announcement Date
14-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Oct-2022 [#4]
Profit Trend
QoQ- 122.15%
YoY- 4.41%
Quarter Report
View:
Show?
Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 11,920 13,258 16,176 20,870 19,011 16,304 18,520 -25.51%
PBT -854 -1,112 -1,767 3,557 2,478 -1,296 563 -
Tax 13 -164 -26 -599 -1,148 103 -321 -
NP -841 -1,276 -1,793 2,958 1,330 -1,193 242 -
-
NP to SH -839 -1,274 -1,792 2,959 1,332 -1,192 243 -
-
Tax Rate - - - 16.84% 46.33% - 57.02% -
Total Cost 12,761 14,534 17,969 17,912 17,681 17,497 18,278 -21.35%
-
Net Worth 79,984 79,984 82,484 83,903 81,069 77,647 77,294 2.31%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - 863 - - - -
Div Payout % - - - 29.19% - - - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 79,984 79,984 82,484 83,903 81,069 77,647 77,294 2.31%
NOSH 252,141 252,141 252,141 252,141 252,141 252,141 252,141 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin -7.06% -9.62% -11.08% 14.17% 7.00% -7.32% 1.31% -
ROE -1.05% -1.59% -2.17% 3.53% 1.64% -1.54% 0.31% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 4.77 5.30 6.47 8.46 7.74 6.72 7.67 -27.20%
EPS -0.34 -0.51 -0.72 1.20 0.54 -0.49 0.10 -
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.33 0.34 0.33 0.32 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 252,141
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 4.73 5.26 6.42 8.28 7.54 6.47 7.35 -25.52%
EPS -0.33 -0.51 -0.71 1.17 0.53 -0.47 0.10 -
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.3172 0.3172 0.3271 0.3328 0.3215 0.308 0.3066 2.29%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.355 0.355 0.425 0.375 0.45 0.555 0.64 -
P/RPS 7.44 6.69 6.57 4.43 5.81 8.26 8.35 -7.42%
P/EPS -105.76 -69.65 -59.28 31.27 82.99 -112.98 636.17 -
EY -0.95 -1.44 -1.69 3.20 1.20 -0.89 0.16 -
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.29 1.10 1.36 1.73 2.00 -32.53%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 14/09/23 27/06/23 28/03/23 14/12/22 15/09/22 16/06/22 24/03/22 -
Price 0.345 0.31 0.385 0.40 0.415 0.37 0.635 -
P/RPS 7.23 5.84 5.95 4.73 5.36 5.51 8.28 -8.66%
P/EPS -102.78 -60.82 -53.70 33.36 76.54 -75.32 631.20 -
EY -0.97 -1.64 -1.86 3.00 1.31 -1.33 0.16 -
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
P/NAPS 1.08 0.97 1.17 1.18 1.26 1.16 1.98 -33.31%

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