[INFOM] QoQ Annualized Quarter Result on 28-Feb-2023 [#3]

Announcement Date
13-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
28-Feb-2023 [#3]
Profit Trend
QoQ- 121.51%
YoY--%
View:
Show?
Annualized Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 231,720 224,824 251,262 258,293 167,974 165,960 0 -
PBT 40,398 35,404 49,447 52,017 24,450 23,276 0 -
Tax -7,958 -6,320 -8,552 -8,657 -4,880 -4,348 0 -
NP 32,440 29,084 40,895 43,360 19,570 18,928 0 -
-
NP to SH 32,430 29,072 40,878 43,341 19,566 18,924 0 -
-
Tax Rate 19.70% 17.85% 17.30% 16.64% 19.96% 18.68% - -
Total Cost 199,280 195,740 210,367 214,933 148,404 147,032 0 -
-
Net Worth 130,471 120,310 114,297 104,677 80,928 59,742 0 -
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 130,471 120,310 114,297 104,677 80,928 59,742 0 -
NOSH 601,250 601,250 601,250 601,250 601,250 6,963 0 -
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 14.00% 12.94% 16.28% 16.79% 11.65% 11.41% 0.00% -
ROE 24.86% 24.16% 35.76% 41.40% 24.18% 31.68% 0.00% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 38.54 37.39 41.79 42.96 27.94 2,383.46 0.00 -
EPS 5.40 4.84 7.28 7.91 3.58 271.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.2001 0.1901 0.1741 0.1346 8.58 0.0778 98.02%
Adjusted Per Share Value based on latest NOSH - 601,250
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 38.54 37.39 41.79 42.96 27.94 27.60 0.00 -
EPS 5.40 4.84 7.28 7.91 3.58 3.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.2001 0.1901 0.1741 0.1346 0.0994 0.0778 98.02%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 - - -
Price 1.77 1.76 1.51 1.25 0.58 0.00 0.00 -
P/RPS 4.59 4.71 3.61 2.91 2.08 0.00 0.00 -
P/EPS 32.82 36.40 22.21 17.34 17.82 0.00 0.00 -
EY 3.05 2.75 4.50 5.77 5.61 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.16 8.80 7.94 7.18 4.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 17/01/24 17/10/23 31/07/23 13/04/23 17/01/23 11/11/22 - -
Price 1.61 1.70 1.73 1.61 1.43 0.00 0.00 -
P/RPS 4.18 4.55 4.14 3.75 5.12 0.00 0.00 -
P/EPS 29.85 35.16 25.45 22.33 43.94 0.00 0.00 -
EY 3.35 2.84 3.93 4.48 2.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.42 8.50 9.10 9.25 10.62 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