[WONG] QoQ Annualized Quarter Result on 31-Jul-2024 [#3]

Announcement Date
24-Sep-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2024
Quarter
31-Jul-2024 [#3]
Profit Trend
QoQ- 26.34%
YoY- -82.87%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 36,805 34,418 34,780 52,695 55,138 58,868 64,704 -31.37%
PBT -9,428 -12,892 -13,020 -6,211 -4,977 -5,758 -7,068 21.19%
Tax -101 -42 -116 -1,373 -236 -380 -104 -1.93%
NP -9,529 -12,934 -13,136 -7,584 -5,213 -6,138 -7,172 20.87%
-
NP to SH -9,521 -12,926 -13,132 -7,578 -5,206 -6,132 -7,168 20.85%
-
Tax Rate - - - - - - - -
Total Cost 46,334 47,352 47,916 60,279 60,351 65,006 71,876 -25.39%
-
Net Worth 69,986 69,986 72,486 74,985 79,984 79,984 82,484 -10.38%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 69,986 69,986 72,486 74,985 79,984 79,984 82,484 -10.38%
NOSH 252,141 252,141 252,141 252,141 252,141 252,141 252,141 0.00%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin -25.89% -37.58% -37.77% -14.39% -9.45% -10.43% -11.08% -
ROE -13.60% -18.47% -18.12% -10.11% -6.51% -7.67% -8.69% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 14.72 13.77 13.91 21.08 22.06 23.55 25.89 -31.39%
EPS -3.81 -5.18 -5.24 -3.03 -2.08 -2.46 -2.88 20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.29 0.30 0.32 0.32 0.33 -10.38%
Adjusted Per Share Value based on latest NOSH - 252,141
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 14.60 13.65 13.79 20.90 21.87 23.35 25.66 -31.35%
EPS -3.78 -5.13 -5.21 -3.01 -2.06 -2.43 -2.84 21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2776 0.2776 0.2875 0.2974 0.3172 0.3172 0.3271 -10.37%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 0.30 0.30 0.295 0.315 0.355 0.355 0.425 -
P/RPS 2.04 2.18 2.12 1.49 1.61 1.51 1.64 15.67%
P/EPS -7.88 -5.80 -5.61 -10.39 -17.04 -14.47 -14.82 -34.39%
EY -12.70 -17.24 -17.81 -9.62 -5.87 -6.91 -6.75 52.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.07 1.02 1.05 1.11 1.11 1.29 -11.72%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 24/09/24 25/06/24 26/03/24 13/12/23 14/09/23 27/06/23 28/03/23 -
Price 0.265 0.40 0.285 0.32 0.345 0.31 0.385 -
P/RPS 1.80 2.90 2.05 1.52 1.56 1.32 1.49 13.44%
P/EPS -6.96 -7.73 -5.42 -10.55 -16.56 -12.64 -13.43 -35.50%
EY -14.37 -12.93 -18.43 -9.47 -6.04 -7.91 -7.45 55.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.43 0.98 1.07 1.08 0.97 1.17 -12.97%

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