[SIGN] YoY Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -16.65%
YoY- 4.86%
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 150,477 88,560 61,471 24,391 40,745 52,256 42,806 18.23%
PBT 13,279 3,933 6,073 -623 2,064 2,745 4,560 15.30%
Tax -4,145 -1,268 -1,301 -327 -711 -1,034 -1,080 19.62%
NP 9,134 2,665 4,772 -950 1,353 1,711 3,480 13.72%
-
NP to SH 5,275 2,164 3,624 -1,201 1,296 1,828 3,338 6.28%
-
Tax Rate 31.21% 32.24% 21.42% - 34.45% 37.67% 23.68% -
Total Cost 141,343 85,895 56,699 25,341 39,392 50,545 39,326 18.58%
-
Net Worth 418,897 246,369 204,240 168,141 174,164 174,113 165,022 13.21%
Dividend
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 253 - - - - - - -
Div Payout % 4.81% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 418,897 246,369 204,240 168,141 174,164 174,113 165,022 13.21%
NOSH 645,497 295,248 295,248 240,304 240,304 240,304 240,304 14.07%
Ratio Analysis
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.07% 3.01% 7.76% -3.89% 3.32% 3.27% 8.13% -
ROE 1.26% 0.88% 1.77% -0.71% 0.74% 1.05% 2.02% -
Per Share
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 23.71 30.55 22.27 10.88 18.01 22.81 18.16 3.61%
EPS 0.80 0.70 1.30 -0.50 0.60 0.80 1.40 -7.18%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.85 0.74 0.75 0.77 0.76 0.70 -0.78%
Adjusted Per Share Value based on latest NOSH - 295,248
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 23.31 13.72 9.52 3.78 6.31 8.10 6.63 18.23%
EPS 0.82 0.34 0.56 -0.19 0.20 0.28 0.52 6.25%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.3817 0.3164 0.2605 0.2698 0.2697 0.2557 13.21%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.97 2.55 1.62 0.49 0.48 0.86 0.92 -
P/RPS 4.09 8.35 7.27 4.50 2.66 3.77 5.07 -2.82%
P/EPS 116.71 341.55 123.38 -91.47 83.77 107.78 64.98 8.11%
EY 0.86 0.29 0.81 -1.09 1.19 0.93 1.54 -7.47%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 3.00 2.19 0.65 0.62 1.13 1.31 1.54%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 28/05/24 29/05/23 26/05/22 21/11/19 26/11/18 20/11/17 21/11/16 -
Price 1.55 1.29 1.35 0.47 0.405 0.865 0.825 -
P/RPS 6.54 4.22 6.06 4.32 2.25 3.79 4.54 4.98%
P/EPS 186.50 172.78 102.81 -87.73 70.68 108.41 58.27 16.76%
EY 0.54 0.58 0.97 -1.14 1.41 0.92 1.72 -14.30%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.52 1.82 0.63 0.53 1.14 1.18 9.61%

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