[RVIEW] YoY Cumulative Quarter Result on 31-Mar-2023 [#1]

Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -84.96%
YoY- -54.63%
Quarter Report
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 6,927 8,642 16,284 13,276 7,647 6,289 7,324 -0.92%
PBT 1,729 2,985 7,198 6,157 2,106 650 2,919 -8.35%
Tax -505 -743 -2,406 -2,446 -844 -322 -233 13.74%
NP 1,224 2,242 4,792 3,711 1,262 328 2,686 -12.26%
-
NP to SH 1,224 2,117 4,666 3,710 1,288 379 2,722 -12.46%
-
Tax Rate 29.21% 24.89% 33.43% 39.73% 40.08% 49.54% 7.98% -
Total Cost 5,703 6,400 11,492 9,565 6,385 5,961 4,638 3.50%
-
Net Worth 357,974 433,849 383,914 275,614 265,886 265,886 267,832 4.94%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 357,974 433,849 383,914 275,614 265,886 265,886 267,832 4.94%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 17.67% 25.94% 29.43% 27.95% 16.50% 5.22% 36.67% -
ROE 0.34% 0.49% 1.22% 1.35% 0.48% 0.14% 1.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.68 13.33 25.11 20.47 11.79 9.70 11.29 -0.92%
EPS 1.89 3.26 7.20 5.72 1.99 0.58 4.20 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 6.69 5.92 4.25 4.10 4.10 4.13 4.94%
Adjusted Per Share Value based on latest NOSH - 64,850
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.68 13.33 25.11 20.47 11.79 9.70 11.29 -0.92%
EPS 1.89 3.26 7.20 5.72 1.99 0.58 4.20 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 6.69 5.92 4.25 4.10 4.10 4.13 4.94%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.16 3.40 3.37 0.00 2.25 3.02 3.55 -
P/RPS 29.58 25.51 13.42 0.00 19.08 31.14 31.43 -1.00%
P/EPS 167.42 104.15 46.84 0.00 113.29 516.75 84.58 12.04%
EY 0.60 0.96 2.14 0.00 0.88 0.19 1.18 -10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.57 0.00 0.55 0.74 0.86 -6.61%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 27/05/22 27/05/21 15/05/20 24/04/19 24/05/18 -
Price 3.21 3.46 3.65 3.01 2.70 2.90 3.60 -
P/RPS 30.05 25.96 14.54 14.70 22.90 29.90 31.88 -0.97%
P/EPS 170.07 105.99 50.73 52.61 135.94 496.22 85.77 12.07%
EY 0.59 0.94 1.97 1.90 0.74 0.20 1.17 -10.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.62 0.71 0.66 0.71 0.87 -6.52%

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