[TURBO] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Announcement Date
28-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 1.1%
YoY- -16.43%
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 35,720 33,072 41,390 28,412 29,358 29,820 49,659 -19.73%
PBT 4,166 3,412 4,062 -1,090 586 5,004 2,733 32.48%
Tax -494 -564 -1,240 2,203 -762 -1,596 -958 -35.72%
NP 3,672 2,848 2,822 1,113 -176 3,408 1,775 62.42%
-
NP to SH 3,674 2,848 2,817 -1,112 -174 3,408 1,773 62.60%
-
Tax Rate 11.86% 16.53% 30.53% - 130.03% 31.89% 35.05% -
Total Cost 32,048 30,224 38,568 27,298 29,534 26,412 47,884 -23.50%
-
Net Worth 127,439 128,520 127,439 122,039 124,199 122,039 118,800 4.79%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 1,080 - - - 540 -
Div Payout % - - 38.34% - - - 30.46% -
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 127,439 128,520 127,439 122,039 124,199 122,039 118,800 4.79%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
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 10.28% 8.61% 6.82% 3.92% -0.60% 11.43% 3.57% -
ROE 2.88% 2.22% 2.21% -0.91% -0.14% 2.79% 1.49% -
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 33.07 30.62 38.32 26.31 27.18 27.61 45.98 -19.74%
EPS 3.40 2.64 2.61 -1.03 -0.16 3.16 1.64 62.66%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 1.18 1.19 1.18 1.13 1.15 1.13 1.10 4.79%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 33.07 30.62 38.32 26.31 27.18 27.61 45.98 -19.74%
EPS 3.40 2.64 2.61 -1.03 -0.16 3.16 1.64 62.66%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 1.18 1.19 1.18 1.13 1.15 1.13 1.10 4.79%
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 0.63 0.65 0.68 0.70 0.73 0.71 0.735 -
P/RPS 1.90 2.12 1.77 2.66 2.69 2.57 1.60 12.15%
P/EPS 18.52 24.65 26.07 -67.99 -453.10 22.50 44.77 -44.51%
EY 5.40 4.06 3.84 -1.47 -0.22 4.44 2.23 80.42%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.68 -
P/NAPS 0.53 0.55 0.58 0.62 0.63 0.63 0.67 -14.47%
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 26/08/24 28/05/24 27/02/24 20/11/23 21/08/23 22/05/23 28/02/23 -
Price 0.63 0.70 0.66 0.73 0.72 0.755 0.75 -
P/RPS 1.90 2.29 1.72 2.77 2.65 2.73 1.63 10.76%
P/EPS 18.52 26.54 25.30 -70.90 -446.90 23.93 45.69 -45.25%
EY 5.40 3.77 3.95 -1.41 -0.22 4.18 2.19 82.61%
DY 0.00 0.00 1.52 0.00 0.00 0.00 0.67 -
P/NAPS 0.53 0.59 0.56 0.65 0.63 0.67 0.68 -15.32%

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