[DNONCE] YoY TTM Result on 31-Oct-2021 [#2]

Announcement Date
22-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 120.76%
YoY- 70.3%
View:
Show?
TTM Result
30/09/23 30/09/22 31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 CAGR
Revenue 173,955 166,327 186,860 91,548 142,263 83,544 142,003 4.88%
PBT -5,546 5,735 13,882 6,022 9,357 991 -2,312 22.83%
Tax 556 -998 -1,539 -502 -2,080 -359 -1,361 -
NP -4,990 4,737 12,343 5,520 7,277 632 -3,673 7.46%
-
NP to SH -5,170 4,591 12,071 5,468 7,088 456 -3,681 8.31%
-
Tax Rate - 17.40% 11.09% 8.34% 22.23% 36.23% - -
Total Cost 178,945 161,590 174,517 86,028 134,986 82,912 145,676 4.95%
-
Net Worth 204,197 199,148 148,736 0 129,702 0 114,061 14.66%
Dividend
30/09/23 30/09/22 31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 CAGR
Net Worth 204,197 199,148 148,736 0 129,702 0 114,061 14.66%
NOSH 434,462 375,752 323,127 313,127 291,506 243,493 258,032 13.02%
Ratio Analysis
30/09/23 30/09/22 31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 CAGR
NP Margin -2.87% 2.85% 6.61% 6.03% 5.12% 0.76% -2.59% -
ROE -2.53% 2.31% 8.12% 0.00% 5.46% 0.00% -3.23% -
Per Share
30/09/23 30/09/22 31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 CAGR
RPS 40.04 44.27 59.05 29.24 50.45 34.31 57.27 -8.06%
EPS -1.19 1.22 3.81 1.75 2.51 0.19 -1.48 -4.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.53 0.47 0.00 0.46 0.00 0.46 0.50%
Adjusted Per Share Value based on latest NOSH - 323,127
30/09/23 30/09/22 31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 CAGR
RPS 20.02 19.14 21.50 10.54 16.37 9.61 16.34 4.88%
EPS -0.59 0.53 1.39 0.63 0.82 0.05 -0.42 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.235 0.2292 0.1712 0.00 0.1493 0.00 0.1313 14.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 CAGR
Date 29/09/23 30/09/22 29/10/21 30/09/21 30/10/20 31/10/19 28/06/19 -
Price 0.125 0.085 0.37 0.40 0.60 0.40 0.445 -
P/RPS 0.31 0.19 0.63 1.37 1.19 1.17 0.78 -19.49%
P/EPS -10.50 6.96 9.70 22.91 23.87 213.59 -29.98 -21.85%
EY -9.52 14.37 10.31 4.37 4.19 0.47 -3.34 27.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.16 0.79 0.00 1.30 0.00 0.97 -25.96%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 CAGR
Date 28/11/23 29/11/22 22/12/21 - 15/12/20 - 20/08/19 -
Price 0.13 0.115 0.31 0.00 0.56 0.00 0.37 -
P/RPS 0.32 0.26 0.53 0.00 1.11 0.00 0.65 -15.34%
P/EPS -10.92 9.41 8.13 0.00 22.28 0.00 -24.92 -17.62%
EY -9.15 10.62 12.30 0.00 4.49 0.00 -4.01 21.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.66 0.00 1.22 0.00 0.80 -21.86%

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