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

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -48.82%
YoY- 226.36%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 7,190 0 0 0 0 0 1,809 25.84%
PBT 805 -258 -194 -131 -212 -183 50,312 -49.78%
Tax -255 0 -3 -9 23 -35 -34 39.88%
NP 550 -258 -197 -140 -189 -218 50,278 -52.86%
-
NP to SH 326 -258 -197 -140 -189 -259 50,279 -56.80%
-
Tax Rate 31.68% - - - - - 0.07% -
Total Cost 6,640 258 197 140 189 218 -48,469 -
-
Net Worth 56,333 1,346 4,039 5,385 5,385 6,732 6,732 42.46%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 592 -
Div Payout % - - - - - - 1.18% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 56,333 1,346 4,039 5,385 5,385 6,732 6,732 42.46%
NOSH 352,085 134,640 134,640 134,640 134,640 134,640 134,640 17.36%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.65% 0.00% 0.00% 0.00% 0.00% 0.00% 2,779.33% -
ROE 0.58% -19.16% -4.88% -2.60% -3.51% -3.85% 746.87% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.04 0.00 0.00 0.00 0.00 0.00 1.34 7.25%
EPS 0.09 -0.19 -0.15 -0.10 -0.14 -0.16 37.34 -63.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.16 0.01 0.03 0.04 0.04 0.05 0.05 21.38%
Adjusted Per Share Value based on latest NOSH - 352,085
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.04 0.00 0.00 0.00 0.00 0.00 0.51 25.97%
EPS 0.09 -0.07 -0.06 -0.04 -0.05 -0.07 14.28 -57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.16 0.0038 0.0115 0.0153 0.0153 0.0191 0.0191 42.48%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.535 0.185 0.20 0.19 0.13 0.32 0.505 -
P/RPS 26.20 0.00 0.00 0.00 0.00 0.00 37.59 -5.83%
P/EPS 577.81 -96.54 -136.69 -182.73 -92.61 -166.35 1.35 174.39%
EY 0.17 -1.04 -0.73 -0.55 -1.08 -0.60 73.95 -63.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.87 -
P/NAPS 3.34 18.50 6.67 4.75 3.25 6.40 10.10 -16.83%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 22/11/22 23/11/21 26/11/20 27/11/19 29/11/18 27/11/17 -
Price 0.435 0.185 0.16 0.205 0.135 0.25 0.40 -
P/RPS 21.30 0.00 0.00 0.00 0.00 0.00 29.77 -5.42%
P/EPS 469.81 -96.54 -109.35 -197.15 -96.17 -129.96 1.07 175.56%
EY 0.21 -1.04 -0.91 -0.51 -1.04 -0.77 93.36 -63.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
P/NAPS 2.72 18.50 5.33 5.13 3.38 5.00 8.00 -16.44%

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