[SIGN] YoY Quarter Result on 30-Jun-2022 [#2]

Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 331.21%
YoY- 716.88%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 203,372 177,558 90,113 35,915 40,974 55,450 40,657 23.93%
PBT 25,399 31,320 19,510 2,542 1,442 5,842 4,634 25.45%
Tax -6,915 -5,274 -2,175 -687 -637 -1,519 -1,189 26.45%
NP 18,484 26,046 17,335 1,855 805 4,323 3,445 25.10%
-
NP to SH 10,449 20,657 15,627 1,936 499 3,989 3,358 16.33%
-
Tax Rate 27.23% 16.84% 11.15% 27.03% 44.17% 26.00% 25.66% -
Total Cost 184,888 151,512 72,778 34,060 40,169 51,127 37,212 23.82%
-
Net Worth 342,734 453,089 218,040 170,382 171,902 171,822 162,149 10.49%
Dividend
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 342,734 453,089 218,040 170,382 171,902 171,822 162,149 10.49%
NOSH 645,497 645,497 295,248 240,304 240,304 240,304 240,304 14.07%
Ratio Analysis
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 9.09% 14.67% 19.24% 5.16% 1.96% 7.80% 8.47% -
ROE 3.05% 4.56% 7.17% 1.14% 0.29% 2.32% 2.07% -
Per Share
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 32.04 28.22 32.65 16.02 18.12 24.20 17.30 8.56%
EPS 1.60 3.30 5.70 0.90 0.20 1.70 1.40 1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.72 0.79 0.76 0.76 0.75 0.69 -3.21%
Adjusted Per Share Value based on latest NOSH - 295,248
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 31.51 27.51 13.96 5.56 6.35 8.59 6.30 23.93%
EPS 1.62 3.20 2.42 0.30 0.08 0.62 0.52 16.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.531 0.7019 0.3378 0.264 0.2663 0.2662 0.2512 10.49%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 30/06/22 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.33 1.31 1.27 0.45 0.335 0.705 0.795 -
P/RPS 4.15 4.64 3.89 2.81 1.85 2.91 4.60 -1.36%
P/EPS 80.79 39.91 22.43 52.11 151.85 40.49 55.64 5.09%
EY 1.24 2.51 4.46 1.92 0.66 2.47 1.80 -4.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.82 1.61 0.59 0.44 0.94 1.15 10.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 26/08/24 28/08/23 23/08/22 24/02/20 25/02/19 26/02/18 20/02/17 -
Price 1.28 1.24 1.48 0.375 0.355 0.61 0.96 -
P/RPS 3.99 4.39 4.53 2.34 1.96 2.52 5.55 -4.30%
P/EPS 77.75 37.78 26.14 43.42 160.92 35.03 67.18 1.96%
EY 1.29 2.65 3.83 2.30 0.62 2.85 1.49 -1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.72 1.87 0.49 0.47 0.81 1.39 7.37%

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