[ANNUM] YoY Cumulative Quarter Result on 30-Sep-2023

Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023
Profit Trend
QoQ- 97.04%
YoY- -109.22%
View:
Show?
Cumulative Result
30/09/24 30/06/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
Revenue 22,167 18,317 9,892 369,932 66,373 150,980 -57.29%
PBT -14,867 -26,531 -2,092 -71,228 11,531 18,604 -
Tax 5 5 0 565 150 -95 -
NP -14,862 -26,526 -2,092 -70,663 11,681 18,509 -
-
NP to SH -14,862 -26,526 -2,092 -70,751 11,548 18,429 -
-
Tax Rate - - - - -1.30% 0.51% -
Total Cost 37,029 44,843 11,984 440,595 54,692 132,471 -43.18%
-
Net Worth 75,106 63,699 88,724 166,073 119,945 155,025 -27.48%
Dividend
30/09/24 30/06/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/24 30/06/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
Net Worth 75,106 63,699 88,724 166,073 119,945 155,025 -27.48%
NOSH 227,595 227,500 227,500 227,500 97,500 97,500 45.63%
Ratio Analysis
30/09/24 30/06/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
NP Margin -67.05% -144.82% -21.15% -19.10% 17.60% 12.26% -
ROE -19.79% -41.64% -2.36% -42.60% 9.63% 11.89% -
Per Share
30/09/24 30/06/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
RPS 9.74 8.05 4.35 162.61 85.22 154.85 -70.67%
EPS -6.53 -11.66 -0.92 -56.33 14.83 20.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.28 0.39 0.73 1.54 1.59 -50.21%
Adjusted Per Share Value based on latest NOSH - 227,500
30/09/24 30/06/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
RPS 9.75 8.06 4.35 162.70 29.19 66.40 -57.29%
EPS -6.54 -11.67 -0.92 -31.12 5.08 8.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3303 0.2802 0.3902 0.7304 0.5275 0.6818 -27.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
Date 30/09/24 28/06/24 29/09/23 30/06/23 31/03/22 30/06/22 -
Price 0.055 0.085 0.135 0.18 0.675 0.40 -
P/RPS 0.56 1.06 3.10 0.11 0.79 0.26 40.53%
P/EPS -0.84 -0.73 -14.68 -0.58 4.55 2.12 -
EY -118.73 -137.18 -6.81 -172.78 21.97 47.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.30 0.35 0.25 0.44 0.25 -15.72%
Price Multiplier on Announcement Date
30/09/24 30/06/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
Date 29/11/24 29/08/24 24/11/23 30/08/23 19/05/22 18/08/22 -
Price 0.055 0.085 0.095 0.17 0.46 0.405 -
P/RPS 0.56 1.06 2.18 0.10 0.54 0.26 40.53%
P/EPS -0.84 -0.73 -10.33 -0.55 3.10 2.14 -
EY -118.73 -137.18 -9.68 -182.94 32.23 46.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.30 0.24 0.23 0.30 0.25 -15.72%

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