[MESTRON] YoY Quarter Result on 30-Sep-2022 [#3]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 66.38%
YoY- 231.62%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 41,440 37,155 14,263 19,070 17,947 0 -
PBT 4,677 3,736 1,190 4,194 1,458 0 -
Tax -1,111 -400 -183 -1,100 -370 0 -
NP 3,566 3,336 1,007 3,094 1,088 0 -
-
NP to SH 3,569 3,346 1,009 3,094 1,088 0 -
-
Tax Rate 23.75% 10.71% 15.38% 26.23% 25.38% - -
Total Cost 37,874 33,819 13,256 15,976 16,859 0 -
-
Net Worth 145,663 102,349 93,045 63,199 36,762 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 1,209 - - - -
Div Payout % - - 119.88% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 145,663 102,349 93,045 63,199 36,762 0 -
NOSH 995,711 930,450 930,450 790,000 790,000 0 -
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.61% 8.98% 7.06% 16.22% 6.06% 0.00% -
ROE 2.45% 3.27% 1.08% 4.90% 2.96% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.70 3.99 1.53 2.41 3.91 0.00 -
EPS 0.36 0.36 0.11 0.39 0.24 0.00 -
DPS 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.10 0.08 0.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 930,450
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 4.14 3.71 1.43 1.91 1.79 0.00 -
EPS 0.36 0.33 0.10 0.31 0.11 0.00 -
DPS 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.1456 0.1023 0.093 0.0632 0.0367 0.00 -
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 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.52 0.38 0.33 0.145 0.115 0.00 -
P/RPS 14.06 9.52 21.53 6.01 2.94 0.00 -
P/EPS 163.25 105.67 304.31 37.02 48.57 0.00 -
EY 0.61 0.95 0.33 2.70 2.06 0.00 -
DY 0.00 0.00 0.39 0.00 0.00 0.00 -
P/NAPS 4.00 3.45 3.30 1.81 1.44 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 17/11/23 23/11/22 26/11/21 19/11/20 18/11/19 - -
Price 0.425 0.47 0.32 0.175 0.115 0.00 -
P/RPS 11.49 11.77 20.88 7.25 2.94 0.00 -
P/EPS 133.43 130.70 295.09 44.68 48.57 0.00 -
EY 0.75 0.77 0.34 2.24 2.06 0.00 -
DY 0.00 0.00 0.41 0.00 0.00 0.00 -
P/NAPS 3.27 4.27 3.20 2.19 1.44 0.00 -

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