[FOCUSP] YoY Quarter Result on 30-Jun-2023 [#2]

Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 19.98%
YoY- -31.73%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 70,609 62,994 67,482 35,263 26,762 45,891 41,934 9.06%
PBT 11,370 9,783 14,095 282 -2,036 2,658 1,441 41.05%
Tax -2,936 -2,546 -3,495 -224 104 -975 -638 28.94%
NP 8,434 7,237 10,600 58 -1,932 1,683 803 47.93%
-
NP to SH 8,434 7,237 10,600 58 -1,932 1,683 803 47.93%
-
Tax Rate 25.82% 26.02% 24.80% 79.43% - 36.68% 44.27% -
Total Cost 62,175 55,757 56,882 35,205 28,694 44,208 41,131 7.12%
-
Net Worth 125,756 108,061 87,119 68,276 59,755 57,964 52,140 15.78%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 2,475 1,650 -
Div Payout % - - - - - 147.06% 205.48% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 125,756 108,061 87,119 68,276 59,755 57,964 52,140 15.78%
NOSH 461,998 461,998 329,999 329,999 220,000 165,000 165,000 18.70%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 11.94% 11.49% 15.71% 0.16% -7.22% 3.67% 1.91% -
ROE 6.71% 6.70% 12.17% 0.08% -3.23% 2.90% 1.54% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 15.28 13.64 20.45 10.69 13.58 27.81 25.41 -8.12%
EPS 1.83 1.57 3.21 0.02 -0.98 1.02 0.49 24.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.00 -
NAPS 0.2722 0.2339 0.264 0.2069 0.3032 0.3513 0.316 -2.45%
Adjusted Per Share Value based on latest NOSH - 461,998
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 15.28 13.64 14.61 7.63 5.79 9.93 9.08 9.05%
EPS 1.83 1.57 2.29 0.01 -0.42 0.36 0.17 48.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.36 -
NAPS 0.2722 0.2339 0.1886 0.1478 0.1293 0.1255 0.1129 15.78%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.82 0.795 0.755 0.76 0.415 0.44 0.205 -
P/RPS 5.37 5.83 3.69 7.11 3.06 1.58 0.81 37.02%
P/EPS 44.92 50.75 23.50 4,324.13 -42.33 43.14 42.12 1.07%
EY 2.23 1.97 4.25 0.02 -2.36 2.32 2.37 -1.00%
DY 0.00 0.00 0.00 0.00 0.00 3.41 4.88 -
P/NAPS 3.01 3.40 2.86 3.67 1.37 1.25 0.65 29.07%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 22/08/23 23/08/22 19/08/21 25/08/20 28/08/19 20/08/18 -
Price 0.80 0.79 0.795 0.675 0.405 0.555 0.20 -
P/RPS 5.23 5.79 3.89 6.32 2.98 2.00 0.79 36.98%
P/EPS 43.82 50.43 24.75 3,840.51 -41.31 54.41 41.10 1.07%
EY 2.28 1.98 4.04 0.03 -2.42 1.84 2.43 -1.05%
DY 0.00 0.00 0.00 0.00 0.00 2.70 5.00 -
P/NAPS 2.94 3.38 3.01 3.26 1.34 1.58 0.63 29.24%

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