[SIGN] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 61.84%
YoY- 28.55%
View:
Show?
Cumulative Result
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 450,066 326,298 86,774 117,041 161,901 132,713 154,537 15.30%
PBT 64,393 37,321 2,358 4,574 14,062 14,682 21,402 15.81%
Tax -13,496 -7,303 -1,443 -1,782 -4,194 -3,671 -5,310 13.23%
NP 50,897 30,018 915 2,792 9,868 11,011 16,092 16.58%
-
NP to SH 36,931 28,728 1,056 2,144 9,476 10,191 15,552 12.21%
-
Tax Rate 20.96% 19.57% 61.20% 38.96% 29.83% 25.00% 24.81% -
Total Cost 399,169 296,280 85,859 114,249 152,033 121,702 138,445 15.15%
-
Net Worth 418,897 242,019 168,141 171,142 176,351 159,740 149,538 14.71%
Dividend
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 418,897 242,019 168,141 171,142 176,351 159,740 149,538 14.71%
NOSH 645,497 295,248 240,304 240,304 240,304 240,304 119,630 25.18%
Ratio Analysis
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 11.31% 9.20% 1.05% 2.39% 6.10% 8.30% 10.41% -
ROE 8.82% 11.87% 0.63% 1.25% 5.37% 6.38% 10.40% -
Per Share
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 70.91 114.60 38.71 51.97 70.69 57.33 129.18 -7.68%
EPS 7.10 10.30 0.50 0.90 4.10 4.40 13.00 -7.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.85 0.75 0.76 0.77 0.69 1.25 -8.15%
Adjusted Per Share Value based on latest NOSH - 645,497
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 69.72 50.55 13.44 18.13 25.08 20.56 23.94 15.30%
EPS 5.72 4.45 0.16 0.33 1.47 1.58 2.41 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.3749 0.2605 0.2651 0.2732 0.2475 0.2317 14.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 29/09/23 30/09/22 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.96 1.73 0.39 0.49 0.58 0.975 2.16 -
P/RPS 1.35 1.51 1.01 0.94 0.82 1.70 1.67 -2.79%
P/EPS 16.50 17.15 82.80 51.47 14.02 22.15 16.62 -0.09%
EY 6.06 5.83 1.21 1.94 7.13 4.51 6.02 0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.04 0.52 0.64 0.75 1.41 1.73 -2.32%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/11/23 22/11/22 18/05/20 27/05/19 28/05/18 29/05/17 16/05/16 -
Price 0.935 2.91 0.35 0.49 0.55 0.995 1.05 -
P/RPS 1.32 2.54 0.90 0.94 0.78 1.74 0.81 6.72%
P/EPS 16.07 28.84 74.30 51.47 13.29 22.60 8.08 9.59%
EY 6.22 3.47 1.35 1.94 7.52 4.42 12.38 -8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 3.42 0.47 0.64 0.71 1.44 0.84 7.24%

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