[WONG] QoQ Annualized Quarter Result on 30-Apr-2022 [#2]

Announcement Date
16-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
30-Apr-2022 [#2]
Profit Trend
QoQ- -295.27%
YoY- -120.87%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 64,704 74,705 71,780 69,648 74,080 83,855 84,398 -16.19%
PBT -7,068 5,301 2,325 -1,468 2,252 12,855 13,966 -
Tax -104 -1,965 -1,821 -434 -1,284 -2,647 -4,133 -91.35%
NP -7,172 3,336 504 -1,902 968 10,208 9,833 -
-
NP to SH -7,168 3,341 509 -1,898 972 10,214 9,838 -
-
Tax Rate - 37.07% 78.32% - 57.02% 20.59% 29.59% -
Total Cost 71,876 71,369 71,276 71,550 73,112 73,647 74,565 -2.41%
-
Net Worth 82,484 83,903 81,069 77,647 77,294 78,180 76,052 5.54%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - 863 - - - 1,101 - -
Div Payout % - 25.85% - - - 10.78% - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 82,484 83,903 81,069 77,647 77,294 78,180 76,052 5.54%
NOSH 252,141 252,141 252,141 252,141 252,141 114,610 114,610 68.91%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin -11.08% 4.47% 0.70% -2.73% 1.31% 12.17% 11.65% -
ROE -8.69% 3.98% 0.63% -2.44% 1.26% 13.06% 12.94% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 25.89 30.27 29.22 28.70 30.67 76.15 76.57 -51.36%
EPS -2.88 1.35 0.21 -0.78 0.40 9.28 8.92 -
DPS 0.00 0.35 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.33 0.34 0.33 0.32 0.32 0.71 0.69 -38.76%
Adjusted Per Share Value based on latest NOSH - 252,141
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 25.95 29.96 28.79 27.93 29.71 33.63 33.85 -16.19%
EPS -2.87 1.34 0.20 -0.76 0.39 4.10 3.95 -
DPS 0.00 0.35 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.3308 0.3365 0.3251 0.3114 0.31 0.3135 0.305 5.54%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.425 0.375 0.45 0.555 0.64 1.65 1.23 -
P/RPS 1.64 1.24 1.54 1.93 2.09 2.17 1.61 1.23%
P/EPS -14.82 27.70 217.05 -70.95 159.04 17.79 13.78 -
EY -6.75 3.61 0.46 -1.41 0.63 5.62 7.26 -
DY 0.00 0.93 0.00 0.00 0.00 0.61 0.00 -
P/NAPS 1.29 1.10 1.36 1.73 2.00 2.32 1.78 -19.27%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 28/03/23 14/12/22 15/09/22 16/06/22 24/03/22 15/12/21 10/09/21 -
Price 0.385 0.40 0.415 0.37 0.635 0.57 2.16 -
P/RPS 1.49 1.32 1.42 1.29 2.07 0.75 2.82 -34.56%
P/EPS -13.43 29.55 200.16 -47.30 157.80 6.14 24.20 -
EY -7.45 3.38 0.50 -2.11 0.63 16.27 4.13 -
DY 0.00 0.87 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 1.17 1.18 1.26 1.16 1.98 0.80 3.13 -48.01%

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