[PPJACK] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[PPJACK] PAPPAJACK BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 142.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PPJACK's Result
PPJACK's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 52,151 24,858 70,007 49,657 30,061 15,645 54,332 -2.70%
PBT 12,295 5,352 14,625 8,250 3,369 2,051 10,416 11.72%
Tax -3,197 -1,284 -4,463 -1,980 -809 -492 -3,485 -5.60%
NP 9,098 4,068 10,162 6,270 2,560 1,559 6,931 19.94%
-
NP to SH 9,070 4,059 10,134 6,249 2,575 1,564 6,946 19.52%
-
Tax Rate 26.00% 23.99% 30.52% 24.00% 24.01% 23.99% 33.46% -
Total Cost 43,053 20,790 59,845 43,387 27,501 14,086 47,401 -6.22%
-
Net Worth 208,103 180,360 173,679 173,679 167,000 115,230 115,230 48.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 208,103 180,360 173,679 173,679 167,000 115,230 115,230 48.46%
NOSH 768,200 668,000 668,000 668,000 668,000 501,000 501,000 33.07%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 17.45% 16.36% 14.52% 12.63% 8.52% 9.96% 12.76% -
ROE 4.36% 2.25% 5.83% 3.60% 1.54% 1.36% 6.03% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.77 3.72 10.48 7.43 4.50 3.12 10.84 -19.95%
EPS 1.35 0.61 1.62 1.02 0.44 0.31 1.39 -1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.27 0.26 0.26 0.25 0.23 0.23 22.08%
Adjusted Per Share Value based on latest NOSH - 668,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.79 3.24 9.11 6.46 3.91 2.04 7.07 -2.66%
EPS 1.18 0.53 1.32 0.81 0.34 0.20 0.90 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2709 0.2348 0.2261 0.2261 0.2174 0.15 0.15 48.46%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 - - -
Price 0.70 0.595 0.565 0.485 0.48 0.00 0.00 -
P/RPS 9.01 15.99 5.39 6.52 10.67 0.00 0.00 -
P/EPS 51.81 97.92 37.24 51.85 124.52 0.00 0.00 -
EY 1.93 1.02 2.69 1.93 0.80 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.20 2.17 1.87 1.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 22/02/23 22/11/22 22/08/22 25/05/22 28/03/22 -
Price 1.04 0.615 0.545 0.605 0.445 0.505 0.00 -
P/RPS 13.39 16.53 5.20 8.14 9.89 16.17 0.00 -
P/EPS 76.97 101.21 35.92 64.67 115.44 161.77 0.00 -
EY 1.30 0.99 2.78 1.55 0.87 0.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 2.28 2.10 2.33 1.78 2.20 0.00 -

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