[SIGN] QoQ Quarter Result on 31-Dec-2021

Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 119.71%
YoY- 118.93%
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 104,478 90,113 61,471 49,662 20,574 35,247 38,859 93.23%
PBT 3,822 19,510 6,073 6,675 1,240 2,520 2,870 21.02%
Tax -1,768 -2,175 -1,301 -2,011 -47 -1,173 -853 62.49%
NP 2,054 17,335 4,772 4,664 1,193 1,347 2,017 1.21%
-
NP to SH 3,150 15,627 3,624 4,348 1,979 1,913 3,456 -5.98%
-
Tax Rate 46.26% 11.15% 21.42% 30.13% 3.79% 46.55% 29.72% -
Total Cost 102,424 72,778 56,699 44,998 19,381 33,900 36,842 97.59%
-
Net Worth 242,019 218,040 204,240 201,480 198,720 223,925 185,581 19.34%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 242,019 218,040 204,240 201,480 198,720 223,925 185,581 19.34%
NOSH 295,248 295,248 295,248 295,248 295,248 295,248 262,733 8.08%
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 1.97% 19.24% 7.76% 9.39% 5.80% 3.82% 5.19% -
ROE 1.30% 7.17% 1.77% 2.16% 1.00% 0.85% 1.86% -
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 36.69 32.65 22.27 17.99 7.45 12.75 14.66 84.23%
EPS 1.10 5.70 1.30 1.60 0.70 0.70 1.30 -10.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.79 0.74 0.73 0.72 0.81 0.70 13.80%
Adjusted Per Share Value based on latest NOSH - 295,248
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.19 13.96 9.52 7.69 3.19 5.46 6.02 93.27%
EPS 0.49 2.42 0.56 0.67 0.31 0.30 0.54 -6.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3749 0.3378 0.3164 0.3121 0.3079 0.3469 0.2875 19.33%
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 1.73 1.27 1.62 1.38 0.93 0.985 1.09 -
P/RPS 4.71 3.89 7.27 7.67 12.48 7.73 7.44 -26.25%
P/EPS 156.37 22.43 123.38 87.60 129.70 142.34 83.62 51.72%
EY 0.64 4.46 0.81 1.14 0.77 0.70 1.20 -34.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.61 2.19 1.89 1.29 1.22 1.56 19.56%
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 23/08/22 26/05/22 21/02/22 25/11/21 27/08/21 24/05/21 -
Price 2.91 1.48 1.35 1.40 1.32 0.95 0.985 -
P/RPS 7.93 4.53 6.06 7.78 17.71 7.45 6.72 11.65%
P/EPS 263.04 26.14 102.81 88.87 184.09 137.29 75.56 129.52%
EY 0.38 3.83 0.97 1.13 0.54 0.73 1.32 -56.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 1.87 1.82 1.92 1.83 1.17 1.41 80.42%

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