[UNIQUE] YoY Annualized Quarter Result on 30-Sep-2023 [#2]

Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 49.42%
YoY- 170.36%
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
Revenue 110,292 99,872 86,348 0 -
PBT 14,544 10,182 4,084 0 -
Tax -3,594 -2,920 -1,398 0 -
NP 10,950 7,262 2,686 0 -
-
NP to SH 10,950 7,262 2,686 0 -
-
Tax Rate 24.71% 28.68% 34.23% - -
Total Cost 99,342 92,610 83,662 0 -
-
Net Worth 87,919 80,000 73,809 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
Div 11,189 4,000 - - -
Div Payout % 102.19% 55.08% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
Net Worth 87,919 80,000 73,809 0 -
NOSH 399,635 400,000 400,000 0 -
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
NP Margin 9.93% 7.27% 3.11% 0.00% -
ROE 12.45% 9.08% 3.64% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
RPS 27.60 24.97 23.40 0.00 -
EPS 2.74 1.82 0.78 0.00 -
DPS 2.80 1.00 0.00 0.00 -
NAPS 0.22 0.20 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
RPS 27.50 24.90 21.53 0.00 -
EPS 2.73 1.81 0.67 0.00 -
DPS 2.79 1.00 0.00 0.00 -
NAPS 0.2192 0.1995 0.184 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
Date 30/09/24 29/09/23 30/09/22 - -
Price 0.35 0.22 0.225 0.00 -
P/RPS 1.27 0.88 0.96 0.00 -
P/EPS 12.77 12.12 30.91 0.00 -
EY 7.83 8.25 3.23 0.00 -
DY 8.00 4.55 0.00 0.00 -
P/NAPS 1.59 1.10 1.13 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
Date 22/11/24 16/11/23 25/11/22 - -
Price 0.395 0.24 0.20 0.00 -
P/RPS 1.43 0.96 0.85 0.00 -
P/EPS 14.42 13.22 27.48 0.00 -
EY 6.94 7.56 3.64 0.00 -
DY 7.09 4.17 0.00 0.00 -
P/NAPS 1.80 1.20 1.00 0.00 -

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