[OCR] YoY Quarter Result on 31-Mar-2024 [#1]

Announcement Date
06-Jun-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 104.94%
YoY- 1587.72%
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 33,975 35,899 24,720 22,454 28,014 21,793 0 -
PBT 856 876 2,508 178 1,811 1,870 0 -
Tax 0 -190 0 -76 -572 -351 0 -
NP 856 686 2,508 102 1,239 1,519 0 -
-
NP to SH 962 57 2,161 63 1,204 1,517 0 -
-
Tax Rate 0.00% 21.69% 0.00% 42.70% 31.58% 18.77% - -
Total Cost 33,119 35,213 22,212 22,352 26,775 20,274 0 -
-
Net Worth 194,039 178,199 166,250 141,742 86,580 86,192 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 194,039 178,199 166,250 141,742 86,580 86,192 0 -
NOSH 1,385,997 989,998 887,998 458,181 334,455 321,919 279,712 30.53%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.52% 1.91% 10.15% 0.45% 4.42% 6.97% 0.00% -
ROE 0.50% 0.03% 1.30% 0.04% 1.39% 1.76% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.45 3.63 3.12 4.91 8.41 6.83 0.00 -
EPS 0.07 0.01 0.27 0.01 0.36 0.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.21 0.31 0.26 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,385,997
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.45 2.59 1.78 1.62 2.02 1.57 0.00 -
EPS 0.07 0.00 0.16 0.00 0.09 0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1286 0.12 0.1023 0.0625 0.0622 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.06 0.085 0.105 0.25 0.225 0.27 0.45 -
P/RPS 2.45 2.34 3.36 5.09 2.67 3.96 0.00 -
P/EPS 86.44 1,476.31 38.47 1,814.42 62.23 56.82 0.00 -
EY 1.16 0.07 2.60 0.06 1.61 1.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.50 0.81 0.87 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 06/06/24 30/05/23 27/05/22 27/05/21 29/06/20 29/05/19 - -
Price 0.09 0.08 0.10 0.22 0.36 0.32 0.00 -
P/RPS 3.67 2.21 3.20 4.48 4.28 4.69 0.00 -
P/EPS 129.67 1,389.47 36.63 1,596.69 99.57 67.34 0.00 -
EY 0.77 0.07 2.73 0.06 1.00 1.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.44 0.48 0.71 1.38 1.19 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