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

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -79.84%
YoY--%
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 224,649 183,948 104,478 26,468 35,322 54,195 49,250 22.40%
PBT 48,208 29,140 3,822 439 1,068 5,475 5,488 33.57%
Tax -9,645 -6,954 -1,768 -429 -434 -1,641 -1,402 29.29%
NP 38,563 22,186 2,054 10 634 3,834 4,086 34.85%
-
NP to SH 28,312 14,111 3,150 321 349 3,659 3,495 32.13%
-
Tax Rate 20.01% 23.86% 46.26% 97.72% 40.64% 29.97% 25.55% -
Total Cost 186,086 161,762 102,424 26,458 34,688 50,361 45,164 20.75%
-
Net Worth 368,121 418,897 242,019 168,141 171,142 176,351 159,740 11.76%
Dividend
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 19,040 - - - - - - -
Div Payout % 67.25% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 368,121 418,897 242,019 168,141 171,142 176,351 159,740 11.76%
NOSH 645,497 645,497 295,248 240,304 240,304 240,304 240,304 14.06%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 17.17% 12.06% 1.97% 0.04% 1.79% 7.07% 8.30% -
ROE 7.69% 3.37% 1.30% 0.19% 0.20% 2.07% 2.19% -
Per Share
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 35.39 28.98 36.69 11.81 15.69 23.66 21.27 7.01%
EPS 4.50 2.20 1.10 0.10 0.20 1.60 1.50 15.75%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.66 0.85 0.75 0.76 0.77 0.69 -2.28%
Adjusted Per Share Value based on latest NOSH - 295,248
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 34.80 28.50 16.19 4.10 5.47 8.40 7.63 22.40%
EPS 4.39 2.19 0.49 0.05 0.05 0.57 0.54 32.20%
DPS 2.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5703 0.649 0.3749 0.2605 0.2651 0.2732 0.2475 11.76%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/09/24 29/09/23 30/09/22 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.21 0.96 1.73 0.39 0.49 0.58 0.975 -
P/RPS 3.42 3.31 4.71 3.30 3.12 2.45 4.58 -3.81%
P/EPS 27.13 43.18 156.37 272.38 316.17 36.30 64.58 -10.91%
EY 3.69 2.32 0.64 0.37 0.32 2.75 1.55 12.24%
DY 2.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.45 2.04 0.52 0.64 0.75 1.41 5.38%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/11/24 27/11/23 22/11/22 18/05/20 27/05/19 28/05/18 29/05/17 -
Price 1.48 0.935 2.91 0.35 0.49 0.55 0.995 -
P/RPS 4.18 3.23 7.93 2.96 3.12 2.32 4.68 -1.49%
P/EPS 33.18 42.05 263.04 244.44 316.17 34.43 65.91 -8.73%
EY 3.01 2.38 0.38 0.41 0.32 2.90 1.52 9.52%
DY 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.42 3.42 0.47 0.64 0.71 1.44 7.90%

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