[SUCCESS] YoY Quarter Result on 30-Jun-2023 [#4]

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 85.38%
YoY- 5.71%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 59,029 56,908 53,073 44,209 69,052 73,989 92,194 -7.15%
PBT 9,036 8,594 5,257 2,022 3,774 -7,943 13,788 -6.79%
Tax -1,835 -1,279 -928 -1,119 -654 -673 -2,897 -7.32%
NP 7,201 7,315 4,329 903 3,120 -8,616 10,891 -6.65%
-
NP to SH 6,275 5,936 3,628 397 2,846 -6,688 10,692 -8.49%
-
Tax Rate 20.31% 14.88% 17.65% 55.34% 17.33% - 21.01% -
Total Cost 51,828 49,593 48,744 43,306 65,932 82,605 81,303 -7.22%
-
Net Worth 362,440 350,532 333,897 322,184 321,245 339,669 307,963 2.75%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - 3,639 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 362,440 350,532 333,897 322,184 321,245 339,669 307,963 2.75%
NOSH 252,344 252,064 251,276 249,743 248,955 248,498 122,693 12.76%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.20% 12.85% 8.16% 2.04% 4.52% -11.64% 11.81% -
ROE 1.73% 1.69% 1.09% 0.12% 0.89% -1.97% 3.47% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 25.73 24.84 23.21 18.78 29.45 30.50 79.93 -17.20%
EPS 2.74 2.59 1.59 0.17 1.21 -2.76 8.41 -17.04%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.58 1.53 1.46 1.369 1.37 1.40 2.67 -8.36%
Adjusted Per Share Value based on latest NOSH - 252,344
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 23.34 22.50 20.98 17.48 27.30 29.26 36.45 -7.15%
EPS 2.48 2.35 1.43 0.16 1.13 -2.64 4.23 -8.51%
DPS 0.00 0.00 0.00 0.00 0.00 1.44 0.00 -
NAPS 1.4331 1.386 1.3202 1.2739 1.2702 1.343 1.2177 2.75%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.62 0.745 0.83 0.565 0.955 0.83 3.61 -
P/RPS 2.41 3.00 3.58 3.01 3.24 2.72 4.52 -9.94%
P/EPS 22.67 28.75 52.32 334.93 78.68 -30.11 38.94 -8.61%
EY 4.41 3.48 1.91 0.30 1.27 -3.32 2.57 9.41%
DY 0.00 0.00 0.00 0.00 0.00 1.81 0.00 -
P/NAPS 0.39 0.49 0.57 0.41 0.70 0.59 1.35 -18.68%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 24/08/22 27/09/21 26/08/20 30/08/19 29/08/18 30/08/17 -
Price 0.66 0.73 0.945 0.575 0.94 0.83 3.67 -
P/RPS 2.56 2.94 4.07 3.06 3.19 2.72 4.59 -9.26%
P/EPS 24.13 28.18 59.57 340.86 77.45 -30.11 39.59 -7.91%
EY 4.14 3.55 1.68 0.29 1.29 -3.32 2.53 8.55%
DY 0.00 0.00 0.00 0.00 0.00 1.81 0.00 -
P/NAPS 0.42 0.48 0.65 0.42 0.69 0.59 1.37 -17.87%

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