[SIGN] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 14.46%
YoY- 336.89%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 172,845 183,948 177,558 88,560 105,681 104,478 90,113 54.19%
PBT 32,032 29,140 31,320 3,933 9,613 3,822 19,510 39.04%
Tax -9,909 -6,954 -5,274 -1,268 -4,486 -1,768 -2,175 174.06%
NP 22,123 22,186 26,046 2,665 5,127 2,054 17,335 17.60%
-
NP to SH 16,152 14,111 20,657 2,164 3,697 3,150 15,627 2.22%
-
Tax Rate 30.93% 23.86% 16.84% 32.24% 46.67% 46.26% 11.15% -
Total Cost 150,722 161,762 151,512 85,895 100,554 102,424 72,778 62.25%
-
Net Worth 412,550 418,897 453,089 246,369 249,268 242,019 218,040 52.79%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 412,550 418,897 453,089 246,369 249,268 242,019 218,040 52.79%
NOSH 645,497 645,497 645,497 295,248 295,248 295,248 295,248 68.21%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.80% 12.06% 14.67% 3.01% 4.85% 1.97% 19.24% -
ROE 3.92% 3.37% 4.56% 0.88% 1.48% 1.30% 7.17% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 27.23 28.98 28.22 30.55 36.46 36.69 32.65 -11.36%
EPS 2.50 2.20 3.30 0.70 1.30 1.10 5.70 -42.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.72 0.85 0.86 0.85 0.79 -12.16%
Adjusted Per Share Value based on latest NOSH - 645,497
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.78 28.50 27.51 13.72 16.37 16.19 13.96 54.20%
EPS 2.50 2.19 3.20 0.34 0.57 0.49 2.42 2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6391 0.649 0.7019 0.3817 0.3862 0.3749 0.3378 52.79%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.855 0.96 1.31 2.55 2.35 1.73 1.27 -
P/RPS 3.14 3.31 4.64 8.35 6.45 4.71 3.89 -13.27%
P/EPS 33.60 43.18 39.91 341.55 184.24 156.37 22.43 30.82%
EY 2.98 2.32 2.51 0.29 0.54 0.64 4.46 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.45 1.82 3.00 2.73 2.04 1.61 -12.36%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 28/08/23 29/05/23 22/02/23 22/11/22 23/08/22 -
Price 0.87 0.935 1.24 1.29 2.42 2.91 1.48 -
P/RPS 3.19 3.23 4.39 4.22 6.64 7.93 4.53 -20.79%
P/EPS 34.19 42.05 37.78 172.78 189.73 263.04 26.14 19.54%
EY 2.93 2.38 2.65 0.58 0.53 0.38 3.83 -16.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.42 1.72 1.52 2.81 3.42 1.87 -19.87%

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