[ANNUM] QoQ Annualized Quarter Result on 30-Sep-2023

Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023
Profit Trend
QoQ- 88.17%
YoY- -127.67%
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 19,982 22,780 27,130 39,568 369,932 361,682 325,134 -84.45%
PBT -28,942 -5,986 -10,176 -8,368 -71,228 22,914 25,352 -
Tax 5 6 0 0 565 750 205 -91.60%
NP -28,937 -5,980 -10,176 -8,368 -70,663 23,664 25,557 -
-
NP to SH -28,937 -5,980 -10,176 -8,368 -70,751 23,578 25,485 -
-
Tax Rate - - - - - -3.27% -0.81% -
Total Cost 48,919 28,760 37,306 47,936 440,595 338,018 299,577 -70.15%
-
Net Worth 63,699 86,449 86,449 88,724 166,073 270,746 155,025 -44.76%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 63,699 86,449 86,449 88,724 166,073 270,746 155,025 -44.76%
NOSH 227,500 227,500 227,500 227,500 227,500 227,500 97,500 76.01%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -144.82% -26.25% -37.51% -21.15% -19.10% 6.54% 7.86% -
ROE -45.43% -6.92% -11.77% -9.43% -42.60% 8.71% 16.44% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.78 10.01 11.93 17.39 162.61 235.11 333.47 -91.16%
EPS -12.72 -2.63 -4.48 -3.68 -56.33 22.41 27.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.38 0.38 0.39 0.73 1.76 1.59 -68.61%
Adjusted Per Share Value based on latest NOSH - 227,500
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.79 10.02 11.93 17.40 162.70 159.07 143.00 -84.45%
EPS -12.73 -2.63 -4.48 -3.68 -31.12 10.37 11.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2802 0.3802 0.3802 0.3902 0.7304 1.1908 0.6818 -44.75%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.085 0.095 0.095 0.135 0.18 0.20 0.32 -
P/RPS 0.97 0.95 0.80 0.78 0.11 0.09 0.10 355.45%
P/EPS -0.67 -3.61 -2.12 -3.67 -0.58 1.30 1.22 -
EY -149.65 -27.67 -47.08 -27.25 -172.78 76.64 81.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.25 0.35 0.25 0.11 0.20 31.06%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 29/02/24 24/11/23 30/08/23 25/05/23 24/02/23 -
Price 0.085 0.075 0.095 0.095 0.17 0.19 0.245 -
P/RPS 0.97 0.75 0.80 0.55 0.10 0.08 0.07 477.84%
P/EPS -0.67 -2.85 -2.12 -2.58 -0.55 1.24 0.94 -
EY -149.65 -35.05 -47.08 -38.72 -182.94 80.67 106.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.25 0.24 0.23 0.11 0.15 58.80%

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