[SIGN] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 17.37%
YoY--%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 183,948 177,558 88,560 105,681 104,478 90,113 61,471 107.52%
PBT 29,140 31,320 3,933 9,613 3,822 19,510 6,073 184.21%
Tax -6,954 -5,274 -1,268 -4,486 -1,768 -2,175 -1,301 205.39%
NP 22,186 26,046 2,665 5,127 2,054 17,335 4,772 178.29%
-
NP to SH 14,111 20,657 2,164 3,697 3,150 15,627 3,624 147.29%
-
Tax Rate 23.86% 16.84% 32.24% 46.67% 46.26% 11.15% 21.42% -
Total Cost 161,762 151,512 85,895 100,554 102,424 72,778 56,699 101.02%
-
Net Worth 418,897 453,089 246,369 249,268 242,019 218,040 204,240 61.35%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 418,897 453,089 246,369 249,268 242,019 218,040 204,240 61.35%
NOSH 645,497 645,497 295,248 295,248 295,248 295,248 295,248 68.37%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.06% 14.67% 3.01% 4.85% 1.97% 19.24% 7.76% -
ROE 3.37% 4.56% 0.88% 1.48% 1.30% 7.17% 1.77% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.98 28.22 30.55 36.46 36.69 32.65 22.27 19.17%
EPS 2.20 3.30 0.70 1.30 1.10 5.70 1.30 41.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.72 0.85 0.86 0.85 0.79 0.74 -7.33%
Adjusted Per Share Value based on latest NOSH - 295,248
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.50 27.51 13.72 16.37 16.19 13.96 9.52 107.57%
EPS 2.19 3.20 0.34 0.57 0.49 2.42 0.56 148.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.7019 0.3817 0.3862 0.3749 0.3378 0.3164 61.36%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.96 1.31 2.55 2.35 1.73 1.27 1.62 -
P/RPS 3.31 4.64 8.35 6.45 4.71 3.89 7.27 -40.78%
P/EPS 43.18 39.91 341.55 184.24 156.37 22.43 123.38 -50.30%
EY 2.32 2.51 0.29 0.54 0.64 4.46 0.81 101.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.82 3.00 2.73 2.04 1.61 2.19 -24.01%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 28/08/23 29/05/23 22/02/23 22/11/22 23/08/22 26/05/22 -
Price 0.935 1.24 1.29 2.42 2.91 1.48 1.35 -
P/RPS 3.23 4.39 4.22 6.64 7.93 4.53 6.06 -34.23%
P/EPS 42.05 37.78 172.78 189.73 263.04 26.14 102.81 -44.86%
EY 2.38 2.65 0.58 0.53 0.38 3.83 0.97 81.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.72 1.52 2.81 3.42 1.87 1.82 -15.23%

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