[WTHORSE] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 18.02%
YoY- -510.08%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 426,144 422,201 393,436 364,498 334,856 413,350 399,556 4.38%
PBT -12,044 -15,689 -43,076 -59,866 -73,296 6,527 5,176 -
Tax -640 -1,599 -1,086 -522 -364 -5,676 -1,818 -50.11%
NP -12,684 -17,288 -44,162 -60,388 -73,660 851 3,357 -
-
NP to SH -12,684 -17,288 -44,162 -60,388 -73,660 851 3,357 -
-
Tax Rate - - - - - 86.96% 35.12% -
Total Cost 438,828 439,489 437,598 424,886 408,516 412,499 396,198 7.04%
-
Net Worth 633,600 636,000 564,546 616,799 628,799 595,420 597,625 3.97%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - 8,821 -
Div Payout % - - - - - - 262.74% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 633,600 636,000 564,546 616,799 628,799 595,420 597,625 3.97%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -2.98% -4.09% -11.22% -16.57% -22.00% 0.21% 0.84% -
ROE -2.00% -2.72% -7.82% -9.79% -11.71% 0.14% 0.56% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 177.56 175.92 178.41 151.87 139.52 187.44 181.18 -1.33%
EPS -5.76 -7.84 -20.03 -27.38 -33.40 0.39 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.64 2.65 2.56 2.57 2.62 2.70 2.71 -1.72%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 177.56 175.92 163.93 151.87 139.52 172.23 166.48 4.38%
EPS -5.76 -7.84 -18.40 -27.38 -33.40 0.35 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.68 -
NAPS 2.64 2.65 2.3523 2.57 2.62 2.4809 2.4901 3.97%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.82 0.63 0.58 0.595 0.60 0.61 0.60 -
P/RPS 0.46 0.36 0.33 0.39 0.43 0.33 0.33 24.75%
P/EPS -15.52 -8.75 -2.90 -2.36 -1.95 158.07 39.41 -
EY -6.45 -11.43 -34.53 -42.29 -51.15 0.63 2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.31 0.24 0.23 0.23 0.23 0.23 0.22 25.66%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 28/02/24 17/11/23 23/08/23 25/05/23 28/02/23 21/11/22 -
Price 0.80 0.685 0.61 0.61 0.60 0.61 0.615 -
P/RPS 0.45 0.39 0.34 0.40 0.43 0.33 0.34 20.52%
P/EPS -15.14 -9.51 -3.05 -2.42 -1.95 158.07 40.40 -
EY -6.61 -10.52 -32.83 -41.25 -51.15 0.63 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.50 -
P/NAPS 0.30 0.26 0.24 0.24 0.23 0.23 0.23 19.35%

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