[SIGN] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -73.3%
YoY- -13.01%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 601,908 354,240 131,707 97,564 162,980 209,024 171,224 18.23%
PBT 53,116 15,732 13,988 -2,492 8,256 10,980 18,240 15.30%
Tax -16,580 -5,072 -3,359 -1,308 -2,844 -4,136 -4,320 19.62%
NP 36,536 10,660 10,629 -3,800 5,412 6,844 13,920 13.72%
-
NP to SH 21,100 8,656 9,951 -4,804 5,184 7,312 13,352 6.28%
-
Tax Rate 31.21% 32.24% 24.01% - 34.45% 37.67% 23.68% -
Total Cost 565,372 343,580 121,078 101,364 157,568 202,180 157,304 18.58%
-
Net Worth 418,897 246,369 204,240 168,141 174,164 174,113 165,022 13.21%
Dividend
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 1,015 - - - - - - -
Div Payout % 4.81% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 418,897 246,369 204,240 168,141 174,164 174,113 165,022 13.21%
NOSH 645,497 295,248 295,248 240,304 240,304 240,304 240,304 14.07%
Ratio Analysis
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.07% 3.01% 8.07% -3.89% 3.32% 3.27% 8.13% -
ROE 5.04% 3.51% 4.87% -2.86% 2.98% 4.20% 8.09% -
Per Share
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 94.83 122.22 47.72 43.52 72.06 91.24 72.63 3.61%
EPS 4.00 2.80 3.60 -2.00 2.40 3.20 5.60 -4.38%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.85 0.74 0.75 0.77 0.76 0.70 -0.78%
Adjusted Per Share Value based on latest NOSH - 295,248
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 93.25 54.88 20.40 15.11 25.25 32.38 26.53 18.23%
EPS 3.27 1.34 1.54 -0.74 0.80 1.13 2.07 6.28%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.3817 0.3164 0.2605 0.2698 0.2697 0.2557 13.21%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.97 2.55 1.62 0.49 0.48 0.86 0.92 -
P/RPS 1.02 2.09 3.39 1.13 0.67 0.94 1.27 -2.87%
P/EPS 29.18 85.39 44.93 -22.87 20.94 26.95 16.24 8.12%
EY 3.43 1.17 2.23 -4.37 4.77 3.71 6.16 -7.50%
DY 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 3.00 2.19 0.65 0.62 1.13 1.31 1.54%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 28/05/24 29/05/23 26/05/22 21/11/19 26/11/18 20/11/17 21/11/16 -
Price 1.55 1.29 1.35 0.47 0.405 0.865 0.825 -
P/RPS 1.63 1.06 2.83 1.08 0.56 0.95 1.14 4.88%
P/EPS 46.62 43.20 37.44 -21.93 17.67 27.10 14.57 16.76%
EY 2.14 2.32 2.67 -4.56 5.66 3.69 6.87 -14.39%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.52 1.82 0.63 0.53 1.14 1.18 9.61%

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