[SIGN] QoQ Quarter Result on 30-Sep-2022 [#3]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -79.84%
YoY--%
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 177,558 88,560 105,681 104,478 90,113 61,471 49,662 134.36%
PBT 31,320 3,933 9,613 3,822 19,510 6,073 6,675 181.06%
Tax -5,274 -1,268 -4,486 -1,768 -2,175 -1,301 -2,011 90.51%
NP 26,046 2,665 5,127 2,054 17,335 4,772 4,664 215.75%
-
NP to SH 20,657 2,164 3,697 3,150 15,627 3,624 4,348 183.41%
-
Tax Rate 16.84% 32.24% 46.67% 46.26% 11.15% 21.42% 30.13% -
Total Cost 151,512 85,895 100,554 102,424 72,778 56,699 44,998 125.14%
-
Net Worth 453,089 246,369 249,268 242,019 218,040 204,240 201,480 71.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 453,089 246,369 249,268 242,019 218,040 204,240 201,480 71.90%
NOSH 645,497 295,248 295,248 295,248 295,248 295,248 295,248 68.69%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 14.67% 3.01% 4.85% 1.97% 19.24% 7.76% 9.39% -
ROE 4.56% 0.88% 1.48% 1.30% 7.17% 1.77% 2.16% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 28.22 30.55 36.46 36.69 32.65 22.27 17.99 35.11%
EPS 3.30 0.70 1.30 1.10 5.70 1.30 1.60 62.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.85 0.86 0.85 0.79 0.74 0.73 -0.91%
Adjusted Per Share Value based on latest NOSH - 295,248
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.51 13.72 16.37 16.19 13.96 9.52 7.69 134.45%
EPS 3.20 0.34 0.57 0.49 2.42 0.56 0.67 184.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7019 0.3817 0.3862 0.3749 0.3378 0.3164 0.3121 71.90%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.31 2.55 2.35 1.73 1.27 1.62 1.38 -
P/RPS 4.64 8.35 6.45 4.71 3.89 7.27 7.67 -28.53%
P/EPS 39.91 341.55 184.24 156.37 22.43 123.38 87.60 -40.87%
EY 2.51 0.29 0.54 0.64 4.46 0.81 1.14 69.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 3.00 2.73 2.04 1.61 2.19 1.89 -2.49%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 22/02/23 22/11/22 23/08/22 26/05/22 21/02/22 -
Price 1.24 1.29 2.42 2.91 1.48 1.35 1.40 -
P/RPS 4.39 4.22 6.64 7.93 4.53 6.06 7.78 -31.78%
P/EPS 37.78 172.78 189.73 263.04 26.14 102.81 88.87 -43.55%
EY 2.65 0.58 0.53 0.38 3.83 0.97 1.13 76.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.52 2.81 3.42 1.87 1.82 1.92 -7.08%

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