[BETA] YoY Cumulative Quarter Result on 31-Dec-2022 [#3]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 18.59%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 CAGR
Revenue 166,012 149,759 0 -
PBT 20,808 14,744 0 -
Tax -5,303 -4,185 0 -
NP 15,505 10,559 0 -
-
NP to SH 15,505 10,559 0 -
-
Tax Rate 25.49% 28.38% - -
Total Cost 150,507 139,200 0 -
-
Net Worth 148,500 135,000 0 -
Dividend
31/12/23 31/12/22 31/12/21 CAGR
Div 13,500 2,250 - -
Div Payout % 87.07% 21.31% - -
Equity
31/12/23 31/12/22 31/12/21 CAGR
Net Worth 148,500 135,000 0 -
NOSH 450,000 450,000 0 -
Ratio Analysis
31/12/23 31/12/22 31/12/21 CAGR
NP Margin 9.34% 7.05% 0.00% -
ROE 10.44% 7.82% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 CAGR
RPS 36.89 33.28 0.00 -
EPS 3.45 2.35 0.00 -
DPS 3.00 0.50 0.00 -
NAPS 0.33 0.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 450,000
31/12/23 31/12/22 31/12/21 CAGR
RPS 36.89 33.28 0.00 -
EPS 3.45 2.35 0.00 -
DPS 3.00 0.50 0.00 -
NAPS 0.33 0.30 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 CAGR
Date 29/12/23 30/12/22 - -
Price 0.40 0.515 0.00 -
P/RPS 1.08 1.55 0.00 -
P/EPS 11.61 21.95 0.00 -
EY 8.61 4.56 0.00 -
DY 7.50 0.97 0.00 -
P/NAPS 1.21 1.72 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 CAGR
Date 24/01/24 23/02/23 - -
Price 0.41 0.57 0.00 -
P/RPS 1.11 1.71 0.00 -
P/EPS 11.90 24.29 0.00 -
EY 8.40 4.12 0.00 -
DY 7.32 0.88 0.00 -
P/NAPS 1.24 1.90 0.00 -

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