[UNIQUE] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -85.74%
YoY--%
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 85,610 63,794 43,174 21,606 75,737 0 0 -
PBT 3,949 2,748 2,042 1,114 7,914 0 0 -
Tax -1,484 -874 -699 -310 -2,275 0 0 -
NP 2,465 1,874 1,343 804 5,639 0 0 -
-
NP to SH 2,465 1,874 1,343 804 5,639 0 0 -
-
Tax Rate 37.58% 31.80% 34.23% 27.83% 28.75% - - -
Total Cost 83,145 61,920 41,831 20,802 70,098 0 0 -
-
Net Worth 80,000 80,000 73,809 56,925 56,925 0 0 -
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 80,000 80,000 73,809 56,925 56,925 0 0 -
NOSH 400,000 400,000 400,000 316,250 316,250 0 0 -
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.88% 2.94% 3.11% 3.72% 7.45% 0.00% 0.00% -
ROE 3.08% 2.34% 1.82% 1.41% 9.91% 0.00% 0.00% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 21.40 15.95 11.70 6.83 23.95 0.00 0.00 -
EPS 0.66 0.52 0.39 0.25 1.78 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.18 0.18 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 316,250
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 21.35 15.91 10.76 5.39 18.88 0.00 0.00 -
EPS 0.61 0.47 0.33 0.20 1.41 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.1995 0.184 0.1419 0.1419 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 - - - - -
Price 0.225 0.205 0.225 0.00 0.00 0.00 0.00 -
P/RPS 1.05 1.29 1.92 0.00 0.00 0.00 0.00 -
P/EPS 36.51 43.76 61.83 0.00 0.00 0.00 0.00 -
EY 2.74 2.29 1.62 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.03 1.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 21/02/23 25/11/22 19/08/22 03/08/22 - - -
Price 0.20 0.245 0.20 0.225 0.00 0.00 0.00 -
P/RPS 0.93 1.54 1.71 3.29 0.00 0.00 0.00 -
P/EPS 32.45 52.29 54.96 88.50 0.00 0.00 0.00 -
EY 3.08 1.91 1.82 1.13 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.23 1.00 1.25 0.00 0.00 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