[SUCCESS] QoQ Quarter Result on 31-Dec-2021 [#2]

Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 309.39%
YoY- 16.62%
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 57,587 56,908 55,084 73,620 45,880 53,073 49,960 9.92%
PBT 4,742 8,594 7,363 11,295 2,051 5,257 6,270 -16.97%
Tax -1,417 -1,279 -1,813 -3,366 -316 -928 -1,716 -11.97%
NP 3,325 7,315 5,550 7,929 1,735 4,329 4,554 -18.90%
-
NP to SH 3,573 5,936 5,389 7,369 1,800 3,628 4,341 -12.16%
-
Tax Rate 29.88% 14.88% 24.62% 29.80% 15.41% 17.65% 27.37% -
Total Cost 54,262 49,593 49,534 65,691 44,145 48,744 45,406 12.60%
-
Net Worth 352,927 350,532 345,719 338,702 340,232 333,897 328,305 4.93%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 4,119 - - - -
Div Payout % - - - 55.90% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 352,927 350,532 345,719 338,702 340,232 333,897 328,305 4.93%
NOSH 252,232 252,064 251,961 251,795 251,318 251,276 250,575 0.43%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.77% 12.85% 10.08% 10.77% 3.78% 8.16% 9.12% -
ROE 1.01% 1.69% 1.56% 2.18% 0.53% 1.09% 1.32% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.13 24.84 24.06 32.17 19.82 23.21 21.91 9.56%
EPS 1.56 2.59 2.35 3.22 0.78 1.59 1.90 -12.30%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.51 1.48 1.47 1.46 1.44 4.57%
Adjusted Per Share Value based on latest NOSH - 251,795
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.78 22.51 21.79 29.13 18.15 21.00 19.77 9.89%
EPS 1.41 2.35 2.13 2.92 0.71 1.44 1.72 -12.39%
DPS 0.00 0.00 0.00 1.63 0.00 0.00 0.00 -
NAPS 1.3963 1.3868 1.3678 1.34 1.3461 1.321 1.2989 4.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.70 0.745 0.77 0.805 0.93 0.83 0.83 -
P/RPS 2.79 3.00 3.20 2.50 4.69 3.58 3.79 -18.45%
P/EPS 44.90 28.75 32.71 25.00 119.58 52.32 43.59 1.99%
EY 2.23 3.48 3.06 4.00 0.84 1.91 2.29 -1.75%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.51 0.54 0.63 0.57 0.58 -15.55%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 24/05/22 22/02/22 23/11/21 27/09/21 25/05/21 -
Price 0.68 0.73 0.75 0.725 0.815 0.945 0.80 -
P/RPS 2.71 2.94 3.12 2.25 4.11 4.07 3.65 -17.99%
P/EPS 43.62 28.18 31.86 22.52 104.80 59.57 42.02 2.52%
EY 2.29 3.55 3.14 4.44 0.95 1.68 2.38 -2.53%
DY 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.50 0.49 0.55 0.65 0.56 -14.83%

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