[LEFORM] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -11.79%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 382,025 427,342 404,372 373,974 358,424 6.58%
PBT 15,322 33,302 33,000 61,873 66,268 -76.87%
Tax -4,076 -8,970 -7,352 -16,463 -14,556 -71.99%
NP 11,246 24,332 25,648 45,410 51,712 -78.25%
-
NP to SH 11,209 24,374 25,056 44,573 50,532 -77.81%
-
Tax Rate 26.60% 26.94% 22.28% 26.61% 21.97% -
Total Cost 370,778 403,010 378,724 328,564 306,712 20.88%
-
Net Worth 175,500 0 0 167,594 0 -
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 175,500 0 0 167,594 0 -
NOSH 1,170,000 1,171,826 1,159,999 1,485,766 1,173,343 -0.28%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.94% 5.69% 6.34% 12.14% 14.43% -
ROE 6.39% 0.00% 0.00% 26.60% 0.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 32.65 36.47 34.86 25.17 30.55 6.87%
EPS 0.96 2.08 2.16 3.00 4.31 -77.72%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.00 0.1128 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,483,111
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 25.79 28.85 27.30 25.25 24.20 6.57%
EPS 0.76 1.65 1.69 3.01 3.41 -77.71%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.00 0.00 0.1132 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/11/22 - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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