[SJC] QoQ Quarter Result on 31-Mar-2023 [#1]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 1318.25%
YoY- 1460.64%
Quarter Report
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 14,572 10,715 11,144 10,311 12,237 8,397 8,652 41.42%
PBT 6,080 21 1,586 8,261 451 5,997 1,005 230.92%
Tax -764 928 -31 -555 25 -762 0 -
NP 5,316 949 1,555 7,706 476 5,235 1,005 202.66%
-
NP to SH 5,799 798 1,489 7,772 548 5,268 735 294.82%
-
Tax Rate 12.57% -4,419.05% 1.95% 6.72% -5.54% 12.71% 0.00% -
Total Cost 9,256 9,766 9,589 2,605 11,761 3,162 7,647 13.53%
-
Net Worth 79,040 60,181 60,181 58,240 54,357 52,901 48,047 39.22%
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 79,040 60,181 60,181 58,240 54,357 52,901 48,047 39.22%
NOSH 213,547 194,134 194,134 194,134 194,134 48,533 48,533 167.79%
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 36.48% 8.86% 13.95% 74.74% 3.89% 62.34% 11.62% -
ROE 7.34% 1.33% 2.47% 13.34% 1.01% 9.96% 1.53% -
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 7.19 5.52 5.74 5.31 6.30 17.30 17.83 -45.32%
EPS 2.86 0.41 0.77 4.00 0.28 10.85 1.51 52.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.31 0.31 0.30 0.28 1.09 0.99 -46.17%
Adjusted Per Share Value based on latest NOSH - 194,134
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 6.82 5.02 5.22 4.83 5.73 3.93 4.05 41.40%
EPS 2.72 0.37 0.70 3.64 0.26 2.47 0.34 298.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3701 0.2818 0.2818 0.2727 0.2545 0.2477 0.225 39.21%
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 0.51 0.47 0.545 0.525 0.575 2.35 2.35 -
P/RPS 7.09 8.52 9.49 9.88 9.12 13.58 13.18 -33.78%
P/EPS 17.82 114.34 71.06 13.11 203.70 21.65 155.17 -76.28%
EY 5.61 0.87 1.41 7.63 0.49 4.62 0.64 323.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.52 1.76 1.75 2.05 2.16 2.37 -32.57%
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 29/02/24 29/11/23 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.475 0.57 0.505 0.505 0.575 0.57 2.31 -
P/RPS 6.61 10.33 8.80 9.51 9.12 3.29 12.96 -36.08%
P/EPS 16.60 138.67 65.84 12.61 203.70 5.25 152.53 -77.11%
EY 6.02 0.72 1.52 7.93 0.49 19.04 0.66 334.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.84 1.63 1.68 2.05 0.52 2.33 -34.95%

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