[VARIA] YoY Annualized Quarter Result on 30-Jun-2024

Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024
Profit Trend
QoQ- -85.77%
YoY- 25.66%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 31/12/22 31/03/23 31/10/15 31/01/16 31/03/15 CAGR
Revenue 233,177 79,788 44,930 29,414 111,156 103,563 0 -
PBT 1,226 764 -21,744 -10,812 5,820 5,489 0 -
Tax -462 -156 -1,037 -5,634 -1,299 -1,441 0 -
NP 764 608 -22,781 -16,446 4,521 4,048 0 -
-
NP to SH 764 608 -20,433 -14,392 3,334 3,123 0 -
-
Tax Rate 37.68% 20.42% - - 22.32% 26.25% - -
Total Cost 232,413 79,180 67,711 45,860 106,635 99,514 0 -
-
Net Worth 387,810 36,850 36,180 36,850 60,299 60,970 58,290 22.71%
Dividend
30/06/24 30/06/23 31/12/22 31/03/23 31/10/15 31/01/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/22 31/03/23 31/10/15 31/01/16 31/03/15 CAGR
Net Worth 387,810 36,850 36,180 36,850 60,299 60,970 58,290 22.71%
NOSH 417,000 67,000 67,000 67,000 67,000 67,000 67,000 21.83%
Ratio Analysis
30/06/24 30/06/23 31/12/22 31/03/23 31/10/15 31/01/16 31/03/15 CAGR
NP Margin 0.33% 0.76% -50.70% -55.91% 4.07% 3.91% 0.00% -
ROE 0.20% 1.65% -56.48% -39.06% 5.53% 5.12% 0.00% -
Per Share
30/06/24 30/06/23 31/12/22 31/03/23 31/10/15 31/01/16 31/03/15 CAGR
RPS 55.92 119.09 67.06 43.90 165.90 154.57 0.00 -
EPS 0.18 0.92 -30.49 -21.48 4.98 4.66 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.55 0.54 0.55 0.90 0.91 0.87 0.72%
Adjusted Per Share Value based on latest NOSH - 417,000
30/06/24 30/06/23 31/12/22 31/03/23 31/10/15 31/01/16 31/03/15 CAGR
RPS 53.91 18.45 10.39 6.80 25.70 23.95 0.00 -
EPS 0.18 0.14 -4.72 -3.33 0.77 0.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8967 0.0852 0.0837 0.0852 0.1394 0.141 0.1348 22.71%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/22 31/03/23 31/10/15 31/01/16 31/03/15 CAGR
Date 28/06/24 30/06/23 30/12/22 31/03/23 30/10/15 29/01/16 31/03/15 -
Price 0.885 0.78 0.995 0.87 0.37 0.395 0.375 -
P/RPS 1.58 0.65 1.48 1.98 0.22 0.26 0.00 -
P/EPS 483.04 85.95 -3.26 -4.05 7.43 8.47 0.00 -
EY 0.21 1.16 -30.65 -24.69 13.45 11.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.42 1.84 1.58 0.41 0.43 0.43 8.93%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/22 31/03/23 31/10/15 31/01/16 31/03/15 CAGR
Date 29/08/24 24/08/23 23/02/23 25/05/23 10/12/15 22/03/16 - -
Price 1.00 0.815 0.935 0.80 0.395 0.365 0.00 -
P/RPS 1.79 0.68 1.39 1.82 0.24 0.24 0.00 -
P/EPS 545.81 89.81 -3.07 -3.72 7.94 7.83 0.00 -
EY 0.18 1.11 -32.62 -26.85 12.60 12.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.48 1.73 1.45 0.44 0.40 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