[BETA] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Announcement Date
20-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 173,784 205,705 199,678 190,066 0 0 0 -
PBT 25,244 22,422 19,658 23,108 0 0 0 -
Tax -6,084 -6,156 -5,580 -5,300 0 0 0 -
NP 19,160 16,266 14,078 17,808 0 0 0 -
-
NP to SH 19,160 16,266 14,078 17,808 0 0 0 -
-
Tax Rate 24.10% 27.46% 28.39% 22.94% - - - -
Total Cost 154,624 189,439 185,600 172,258 0 0 0 -
-
Net Worth 139,500 135,000 135,000 99,449 0 0 0 -
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 18,000 2,250 3,000 - - - - -
Div Payout % 93.95% 13.83% 21.31% - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 139,500 135,000 135,000 99,449 0 0 0 -
NOSH 450,000 450,000 450,000 382,500 0 0 0 -
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.03% 7.91% 7.05% 9.37% 0.00% 0.00% 0.00% -
ROE 13.73% 12.05% 10.43% 17.91% 0.00% 0.00% 0.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 38.62 45.71 44.37 49.69 0.00 0.00 0.00 -
EPS 4.24 3.61 3.13 4.66 0.00 0.00 0.00 -
DPS 4.00 0.50 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.30 0.26 0.00 0.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 382,500
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 38.70 45.81 44.47 42.33 0.00 0.00 0.00 -
EPS 4.27 3.62 3.14 3.97 0.00 0.00 0.00 -
DPS 4.01 0.50 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.3107 0.3006 0.3006 0.2215 0.00 0.24 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 - - - - -
Price 0.46 0.445 0.515 0.00 0.00 0.00 0.00 -
P/RPS 1.19 0.97 1.16 0.00 0.00 0.00 0.00 -
P/EPS 10.80 12.31 16.46 0.00 0.00 0.00 0.00 -
EY 9.26 8.12 6.07 0.00 0.00 0.00 0.00 -
DY 8.70 1.12 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.48 1.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 20/07/23 25/05/23 23/02/23 20/10/22 - - - -
Price 0.475 0.45 0.57 0.00 0.00 0.00 0.00 -
P/RPS 1.23 0.98 1.28 0.00 0.00 0.00 0.00 -
P/EPS 11.16 12.45 18.22 0.00 0.00 0.00 0.00 -
EY 8.96 8.03 5.49 0.00 0.00 0.00 0.00 -
DY 8.42 1.11 1.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.50 1.90 0.00 0.00 0.00 0.00 -

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