[VELESTO] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 3.28%
YoY- -102.15%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,133,134 328,008 254,964 634,432 568,162 467,210 428,372 17.59%
PBT 76,436 -175,144 -78,956 8,402 -15,852 -39,438 -312,580 -
Tax -13,184 -3,588 -9,458 -6,250 -5,072 -374 -336 84.28%
NP 63,252 -178,732 -88,414 2,152 -20,924 -39,812 -312,916 -
-
NP to SH 63,252 -178,732 -88,414 2,152 -20,612 -38,130 -310,206 -
-
Tax Rate 17.25% - - 74.39% - - - -
Total Cost 1,069,882 506,740 343,378 632,280 589,086 507,022 741,288 6.30%
-
Net Worth 2,382,523 2,300,368 2,294,617 2,933,790 2,780,980 2,677,511 2,019,091 2.79%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,382,523 2,300,368 2,294,617 2,933,790 2,780,980 2,677,511 2,019,091 2.79%
NOSH 8,215,600 8,215,600 8,215,600 8,215,600 8,215,600 8,215,600 2,162,000 24.90%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.58% -54.49% -34.68% 0.34% -3.68% -8.52% -73.05% -
ROE 2.65% -7.77% -3.85% 0.07% -0.74% -1.42% -15.36% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.79 3.99 3.10 7.72 6.92 5.82 19.81 -5.85%
EPS 0.76 -2.18 -1.08 0.02 -0.26 -0.48 -14.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.2793 0.3571 0.3385 0.3333 0.9339 -17.70%
Adjusted Per Share Value based on latest NOSH - 8,215,600
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.79 3.99 3.10 7.72 6.92 5.69 5.21 17.60%
EPS 0.76 -2.18 -1.08 0.02 -0.26 -0.46 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.2793 0.3571 0.3385 0.3259 0.2458 2.79%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.22 0.105 0.155 0.145 0.30 0.28 0.44 -
P/RPS 1.60 2.63 4.99 1.88 4.34 4.81 2.22 -5.30%
P/EPS 28.58 -4.83 -14.40 553.56 -119.58 -58.99 -3.07 -
EY 3.50 -20.72 -6.94 0.18 -0.84 -1.70 -32.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.38 0.55 0.41 0.89 0.84 0.47 8.33%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 25/08/21 25/08/20 30/08/19 20/08/18 22/08/17 -
Price 0.245 0.085 0.14 0.15 0.305 0.29 0.32 -
P/RPS 1.78 2.13 4.51 1.94 4.41 4.99 1.62 1.58%
P/EPS 31.82 -3.91 -13.01 572.65 -121.57 -61.10 -2.23 -
EY 3.14 -25.59 -7.69 0.17 -0.82 -1.64 -44.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.30 0.50 0.42 0.90 0.87 0.34 16.26%

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