[DSR] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[DSR] DSR TAIKO BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 70.02%
YoY- 16.63%
Quarter Report
Latest QR
Upcoming QR
DSR's Result
DSR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 12,930 10,960 9,200 7,798 5,588 1,169 161.11%
PBT 3,128 1,682 788 -511 -1,148 -473 -
Tax -636 -604 -964 0 0 0 -
NP 2,492 1,078 -176 -511 -1,148 -473 -
-
NP to SH 2,506 1,181 280 -346 -1,154 -415 -
-
Tax Rate 20.33% 35.91% 122.34% - - - -
Total Cost 10,438 9,882 9,376 8,309 6,736 1,642 109.30%
-
Net Worth 61,729 56,447 46,940 46,940 0 51,076 7.85%
Dividend
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 61,729 56,447 46,940 46,940 0 51,076 7.85%
NOSH 326,477 324,768 312,938 312,938 320,555 319,230 0.90%
Ratio Analysis
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 19.27% 9.84% -1.91% -6.55% -20.54% -40.46% -
ROE 4.06% 2.09% 0.60% -0.74% 0.00% -0.81% -
Per Share
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 3.98 3.49 2.94 2.49 1.74 0.37 158.22%
EPS 0.78 0.38 0.08 -0.11 -0.36 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.15 0.15 0.00 0.16 7.10%
Adjusted Per Share Value based on latest NOSH - 312,938
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 3.96 3.36 2.82 2.39 1.71 0.36 160.53%
EPS 0.77 0.36 0.09 -0.11 -0.35 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1729 0.1438 0.1438 0.00 0.1564 7.87%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 29/12/23 30/06/23 - - - - -
Price 1.28 0.91 0.00 0.00 0.00 0.00 -
P/RPS 32.16 26.04 0.00 0.00 0.00 0.00 -
P/EPS 165.95 241.64 0.00 0.00 0.00 0.00 -
EY 0.60 0.41 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.74 5.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 21/02/24 25/08/23 24/02/23 25/08/22 - - -
Price 1.28 0.91 0.91 0.00 0.00 0.00 -
P/RPS 32.16 26.04 30.95 0.00 0.00 0.00 -
P/EPS 165.95 241.64 1,017.05 0.00 0.00 0.00 -
EY 0.60 0.41 0.10 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.74 5.06 6.07 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