[AGMO] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 102.7%
YoY--%
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 7,509 26,362 19,985 11,683 5,650 16,526 0 -
PBT 3,088 7,633 6,844 4,569 2,314 6,955 0 -
Tax -588 -387 -249 -176 -122 -217 0 -
NP 2,500 7,246 6,595 4,393 2,192 6,738 0 -
-
NP to SH 2,570 7,095 6,477 4,285 2,114 6,692 0 -
-
Tax Rate 19.04% 5.07% 3.64% 3.85% 5.27% 3.12% - -
Total Cost 5,009 19,116 13,390 7,290 3,458 9,788 0 -
-
Net Worth 41,664 39,097 38,480 31,423 21,613 11,099 0 -
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 41,664 39,097 38,480 31,423 21,613 11,099 0 -
NOSH 325,000 325,000 325,000 325,000 392,967 400,718 0 -
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 33.29% 27.49% 33.00% 37.60% 38.80% 40.77% 0.00% -
ROE 6.17% 18.15% 16.83% 13.64% 9.78% 60.29% 0.00% -
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 2.31 8.11 6.15 4.15 1.44 4.12 0.00 -
EPS 0.79 2.14 1.95 1.27 0.54 1.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.1203 0.1184 0.1116 0.055 0.0277 0.00 -
Adjusted Per Share Value based on latest NOSH - 325,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.31 8.11 6.15 3.59 1.74 5.08 0.00 -
EPS 0.79 2.14 1.95 1.32 0.65 2.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.1203 0.1184 0.0967 0.0665 0.0342 0.00 -
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 - - - -
Price 0.57 0.64 0.67 0.865 0.00 0.00 0.00 -
P/RPS 24.67 7.89 10.90 20.85 0.00 0.00 0.00 -
P/EPS 72.08 29.32 33.62 56.84 0.00 0.00 0.00 -
EY 1.39 3.41 2.97 1.76 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 5.32 5.66 7.75 0.00 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 23/08/23 24/05/23 20/02/23 22/11/22 16/08/22 - - -
Price 0.62 0.555 0.69 0.635 0.00 0.00 0.00 -
P/RPS 26.83 6.84 11.22 15.30 0.00 0.00 0.00 -
P/EPS 78.40 25.42 34.62 41.73 0.00 0.00 0.00 -
EY 1.28 3.93 2.89 2.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 4.61 5.83 5.69 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