[SIGN] YoY Quarter Result on 31-Mar-2023 [#1]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -41.47%
YoY- -40.29%
View:
Show?
Quarter Result
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 88,560 61,471 24,391 40,745 52,256 42,806 44,876 9.48%
PBT 3,933 6,073 -623 2,064 2,745 4,560 6,850 -7.12%
Tax -1,268 -1,301 -327 -711 -1,034 -1,080 -1,818 -4.68%
NP 2,665 4,772 -950 1,353 1,711 3,480 5,032 -8.12%
-
NP to SH 2,164 3,624 -1,201 1,296 1,828 3,338 4,892 -10.29%
-
Tax Rate 32.24% 21.42% - 34.45% 37.67% 23.68% 26.54% -
Total Cost 85,895 56,699 25,341 39,392 50,545 39,326 39,844 10.77%
-
Net Worth 246,369 204,240 168,141 174,164 174,113 165,022 146,760 7.14%
Dividend
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 246,369 204,240 168,141 174,164 174,113 165,022 146,760 7.14%
NOSH 295,248 295,248 240,304 240,304 240,304 240,304 119,317 12.83%
Ratio Analysis
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.01% 7.76% -3.89% 3.32% 3.27% 8.13% 11.21% -
ROE 0.88% 1.77% -0.71% 0.74% 1.05% 2.02% 3.33% -
Per Share
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.55 22.27 10.88 18.01 22.81 18.16 37.61 -2.73%
EPS 0.70 1.30 -0.50 0.60 0.80 1.40 4.10 -20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.74 0.75 0.77 0.76 0.70 1.23 -4.80%
Adjusted Per Share Value based on latest NOSH - 295,248
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.72 9.52 3.78 6.31 8.10 6.63 6.95 9.48%
EPS 0.34 0.56 -0.19 0.20 0.28 0.52 0.76 -10.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.3164 0.2605 0.2698 0.2697 0.2557 0.2274 7.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.55 1.62 0.49 0.48 0.86 0.92 2.40 -
P/RPS 8.35 7.27 4.50 2.66 3.77 5.07 6.38 3.65%
P/EPS 341.55 123.38 -91.47 83.77 107.78 64.98 58.54 26.49%
EY 0.29 0.81 -1.09 1.19 0.93 1.54 1.71 -21.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.19 0.65 0.62 1.13 1.31 1.95 5.90%
Price Multiplier on Announcement Date
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/05/23 26/05/22 21/11/19 26/11/18 20/11/17 21/11/16 23/11/15 -
Price 1.29 1.35 0.47 0.405 0.865 0.825 2.58 -
P/RPS 4.22 6.06 4.32 2.25 3.79 4.54 6.86 -6.26%
P/EPS 172.78 102.81 -87.73 70.68 108.41 58.27 62.93 14.40%
EY 0.58 0.97 -1.14 1.41 0.92 1.72 1.59 -12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.82 0.63 0.53 1.14 1.18 2.10 -4.21%

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