[TURBO] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -539.08%
YoY- -156.62%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 28,412 46,022 38,765 47,917 36,606 37,077 42,557 -6.50%
PBT -1,090 2,442 3,677 7,273 2,305 5,006 2,644 -
Tax 2,203 -478 -809 -1,256 -284 -682 -333 -
NP 1,113 1,964 2,868 6,017 2,021 4,324 2,310 -11.45%
-
NP to SH -1,112 1,964 2,868 6,017 2,017 4,324 2,188 -
-
Tax Rate - 19.57% 22.00% 17.27% 12.32% 13.62% 12.59% -
Total Cost 27,298 44,058 35,897 41,900 34,585 32,753 40,246 -6.26%
-
Net Worth 122,039 117,720 111,239 110,159 106,920 102,599 101,519 3.11%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 122,039 117,720 111,239 110,159 106,920 102,599 101,519 3.11%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.92% 4.27% 7.40% 12.56% 5.52% 11.66% 5.43% -
ROE -0.91% 1.67% 2.58% 5.46% 1.89% 4.21% 2.16% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 26.31 42.61 35.89 44.37 33.90 34.33 39.40 -6.50%
EPS -1.03 1.81 2.65 5.57 1.87 4.00 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.09 1.03 1.02 0.99 0.95 0.94 3.11%
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 26.31 42.61 35.89 44.37 33.90 34.33 39.40 -6.50%
EPS -1.03 1.81 2.65 5.57 1.87 4.00 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.09 1.03 1.02 0.99 0.95 0.94 3.11%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.70 0.69 0.77 0.655 0.66 0.73 0.80 -
P/RPS 2.66 1.62 2.15 1.48 1.95 2.13 2.03 4.60%
P/EPS -67.99 37.94 29.00 11.76 35.33 18.23 39.49 -
EY -1.47 2.64 3.45 8.51 2.83 5.48 2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.75 0.64 0.67 0.77 0.85 -5.12%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 29/11/22 22/11/21 23/11/20 18/11/19 19/11/18 20/11/17 -
Price 0.73 0.74 0.80 0.65 0.635 0.72 0.82 -
P/RPS 2.77 1.74 2.23 1.47 1.87 2.10 2.08 4.88%
P/EPS -70.90 40.69 30.13 11.67 34.00 17.98 40.48 -
EY -1.41 2.46 3.32 8.57 2.94 5.56 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.78 0.64 0.64 0.76 0.87 -4.74%

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