[WONG] QoQ TTM Result on 31-Oct-2024 [#4]

Announcement Date
23-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2024
Quarter
31-Oct-2024 [#4]
Profit Trend
QoQ- -5.93%
YoY- -51.16%
Quarter Report
View:
Show?
TTM Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 36,599 38,945 40,470 45,214 52,695 62,224 69,315 -34.54%
PBT -11,453 -9,549 -9,778 -7,699 -6,211 -176 3,156 -
Tax -8 -1,271 -1,203 -1,376 -1,373 -776 -1,937 -97.38%
NP -11,461 -10,820 -10,981 -9,075 -7,584 -952 1,219 -
-
NP to SH -11,455 -10,814 -10,974 -9,069 -7,578 -946 1,225 -
-
Tax Rate - - - - - - 61.38% -
Total Cost 48,060 49,765 51,451 54,289 60,279 63,176 68,096 -20.64%
-
Net Worth 64,834 69,986 69,986 72,486 74,985 79,984 79,984 -13.00%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div - - - - - 863 863 -
Div Payout % - - - - - 0.00% 70.51% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 64,834 69,986 69,986 72,486 74,985 79,984 79,984 -13.00%
NOSH 249,364 252,141 252,141 252,141 252,141 252,141 252,141 -0.73%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin -31.32% -27.78% -27.13% -20.07% -14.39% -1.53% 1.76% -
ROE -17.67% -15.45% -15.68% -12.51% -10.11% -1.18% 1.53% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 14.68 15.58 16.19 18.09 21.08 24.89 27.73 -34.43%
EPS -4.59 -4.33 -4.39 -3.63 -3.03 -0.38 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.35 -
NAPS 0.26 0.28 0.28 0.29 0.30 0.32 0.32 -12.87%
Adjusted Per Share Value based on latest NOSH - 249,364
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 14.68 15.62 16.23 18.13 21.13 24.95 27.80 -34.54%
EPS -4.59 -4.34 -4.40 -3.64 -3.04 -0.38 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.35 -
NAPS 0.26 0.2807 0.2807 0.2907 0.3007 0.3208 0.3208 -13.01%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 0.255 0.30 0.30 0.295 0.315 0.355 0.355 -
P/RPS 1.74 1.93 1.85 1.63 1.49 1.43 1.28 22.59%
P/EPS -5.55 -6.93 -6.83 -8.13 -10.39 -93.80 72.44 -
EY -18.01 -14.42 -14.63 -12.30 -9.62 -1.07 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.99 0.99 -
P/NAPS 0.98 1.07 1.07 1.02 1.05 1.11 1.11 -7.93%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 23/12/24 24/09/24 25/06/24 26/03/24 13/12/23 14/09/23 27/06/23 -
Price 0.26 0.265 0.40 0.285 0.32 0.345 0.31 -
P/RPS 1.77 1.70 2.47 1.58 1.52 1.39 1.12 35.48%
P/EPS -5.66 -6.13 -9.11 -7.85 -10.55 -91.16 63.25 -
EY -17.67 -16.33 -10.98 -12.73 -9.47 -1.10 1.58 -
DY 0.00 0.00 0.00 0.00 0.00 1.01 1.13 -
P/NAPS 1.00 0.95 1.43 0.98 1.07 1.08 0.97 2.04%

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