[SIGN] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -16.65%
YoY- 4.86%
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 105,681 104,478 90,113 61,471 49,662 20,574 35,247 107.51%
PBT 9,613 3,822 19,510 6,073 6,675 1,240 2,520 143.54%
Tax -4,486 -1,768 -2,175 -1,301 -2,011 -47 -1,173 143.95%
NP 5,127 2,054 17,335 4,772 4,664 1,193 1,347 143.18%
-
NP to SH 3,697 3,150 15,627 3,624 4,348 1,979 1,913 54.96%
-
Tax Rate 46.67% 46.26% 11.15% 21.42% 30.13% 3.79% 46.55% -
Total Cost 100,554 102,424 72,778 56,699 44,998 19,381 33,900 106.03%
-
Net Worth 249,268 242,019 218,040 204,240 201,480 198,720 223,925 7.38%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 249,268 242,019 218,040 204,240 201,480 198,720 223,925 7.38%
NOSH 295,248 295,248 295,248 295,248 295,248 295,248 295,248 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.85% 1.97% 19.24% 7.76% 9.39% 5.80% 3.82% -
ROE 1.48% 1.30% 7.17% 1.77% 2.16% 1.00% 0.85% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 36.46 36.69 32.65 22.27 17.99 7.45 12.75 101.08%
EPS 1.30 1.10 5.70 1.30 1.60 0.70 0.70 50.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.79 0.74 0.73 0.72 0.81 4.06%
Adjusted Per Share Value based on latest NOSH - 295,248
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 16.37 16.19 13.96 9.52 7.69 3.19 5.46 107.50%
EPS 0.57 0.49 2.42 0.56 0.67 0.31 0.30 53.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.3749 0.3378 0.3164 0.3121 0.3079 0.3469 7.39%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.35 1.73 1.27 1.62 1.38 0.93 0.985 -
P/RPS 6.45 4.71 3.89 7.27 7.67 12.48 7.73 -11.33%
P/EPS 184.24 156.37 22.43 123.38 87.60 129.70 142.34 18.71%
EY 0.54 0.64 4.46 0.81 1.14 0.77 0.70 -15.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.04 1.61 2.19 1.89 1.29 1.22 70.83%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 23/08/22 26/05/22 21/02/22 25/11/21 27/08/21 -
Price 2.42 2.91 1.48 1.35 1.40 1.32 0.95 -
P/RPS 6.64 7.93 4.53 6.06 7.78 17.71 7.45 -7.36%
P/EPS 189.73 263.04 26.14 102.81 88.87 184.09 137.29 23.99%
EY 0.53 0.38 3.83 0.97 1.13 0.54 0.73 -19.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.42 1.87 1.82 1.92 1.83 1.17 79.05%

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