[SIGN] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -34.47%
YoY- 5.19%
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 354,240 131,707 97,564 162,980 209,024 171,224 179,504 9.48%
PBT 15,732 13,988 -2,492 8,256 10,980 18,240 27,400 -7.12%
Tax -5,072 -3,359 -1,308 -2,844 -4,136 -4,320 -7,272 -4.68%
NP 10,660 10,629 -3,800 5,412 6,844 13,920 20,128 -8.12%
-
NP to SH 8,656 9,951 -4,804 5,184 7,312 13,352 19,568 -10.29%
-
Tax Rate 32.24% 24.01% - 34.45% 37.67% 23.68% 26.54% -
Total Cost 343,580 121,078 101,364 157,568 202,180 157,304 159,376 10.77%
-
Net Worth 246,369 204,240 168,141 174,164 174,113 165,022 146,760 7.14%
Dividend
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 246,369 204,240 168,141 174,164 174,113 165,022 146,760 7.14%
NOSH 295,248 295,248 240,304 240,304 240,304 240,304 119,317 12.83%
Ratio Analysis
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.01% 8.07% -3.89% 3.32% 3.27% 8.13% 11.21% -
ROE 3.51% 4.87% -2.86% 2.98% 4.20% 8.09% 13.33% -
Per Share
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 122.22 47.72 43.52 72.06 91.24 72.63 150.44 -2.73%
EPS 2.80 3.60 -2.00 2.40 3.20 5.60 16.40 -20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.74 0.75 0.77 0.76 0.70 1.23 -4.80%
Adjusted Per Share Value based on latest NOSH - 295,248
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 54.88 20.40 15.11 25.25 32.38 26.53 27.81 9.48%
EPS 1.34 1.54 -0.74 0.80 1.13 2.07 3.03 -10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.3164 0.2605 0.2698 0.2697 0.2557 0.2274 7.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.55 1.62 0.49 0.48 0.86 0.92 2.40 -
P/RPS 2.09 3.39 1.13 0.67 0.94 1.27 1.60 3.62%
P/EPS 85.39 44.93 -22.87 20.94 26.95 16.24 14.63 26.50%
EY 1.17 2.23 -4.37 4.77 3.71 6.16 6.83 -20.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.19 0.65 0.62 1.13 1.31 1.95 5.90%
Price Multiplier on Announcement Date
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/05/23 26/05/22 21/11/19 26/11/18 20/11/17 21/11/16 23/11/15 -
Price 1.29 1.35 0.47 0.405 0.865 0.825 2.58 -
P/RPS 1.06 2.83 1.08 0.56 0.95 1.14 1.71 -6.17%
P/EPS 43.20 37.44 -21.93 17.67 27.10 14.57 15.73 14.41%
EY 2.32 2.67 -4.56 5.66 3.69 6.87 6.36 -12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.82 0.63 0.53 1.14 1.18 2.10 -4.21%

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