[SJC] YoY Annualized Quarter Result on 30-Sep-2022

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022
Profit Trend
QoQ- 251.79%
YoY- 211.26%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/09/22 CAGR
Revenue 50,991 48,255 34,150 37.73%
PBT 17,398 14,802 10,001 55.61%
Tax -459 514 -1,016 -46.98%
NP 16,939 15,316 8,985 65.93%
-
NP to SH 17,301 15,090 8,668 73.67%
-
Tax Rate 2.64% -3.47% 10.16% -
Total Cost 34,051 32,938 25,165 27.31%
-
Net Worth 79,040 60,181 52,901 37.80%
Dividend
31/12/23 30/09/23 30/09/22 CAGR
Div - - - -
Div Payout % - - - -
Equity
31/12/23 30/09/23 30/09/22 CAGR
Net Worth 79,040 60,181 52,901 37.80%
NOSH 213,547 194,134 48,533 226.52%
Ratio Analysis
31/12/23 30/09/23 30/09/22 CAGR
NP Margin 33.22% 31.74% 26.31% -
ROE 21.89% 25.07% 16.39% -
Per Share
31/12/23 30/09/23 30/09/22 CAGR
RPS 25.16 24.86 70.37 -56.02%
EPS 8.81 7.77 17.85 -43.10%
DPS 0.00 0.00 0.00 -
NAPS 0.39 0.31 1.09 -55.99%
Adjusted Per Share Value based on latest NOSH - 48,533
31/12/23 30/09/23 30/09/22 CAGR
RPS 23.88 22.60 15.99 37.75%
EPS 8.10 7.07 4.06 73.60%
DPS 0.00 0.00 0.00 -
NAPS 0.3701 0.2818 0.2477 37.81%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/09/22 CAGR
Date 29/12/23 29/09/23 30/09/22 -
Price 0.51 0.47 2.35 -
P/RPS 2.03 1.89 3.34 -32.81%
P/EPS 5.97 6.05 13.16 -46.81%
EY 16.74 16.54 7.60 87.88%
DY 0.00 0.00 0.00 -
P/NAPS 1.31 1.52 2.16 -32.92%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/09/22 CAGR
Date 29/02/24 29/11/23 29/11/22 -
Price 0.475 0.57 0.57 -
P/RPS 1.89 2.29 0.81 96.74%
P/EPS 5.56 7.33 3.19 55.85%
EY 17.97 13.64 31.33 -35.85%
DY 0.00 0.00 0.00 -
P/NAPS 1.22 1.84 0.52 97.60%

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