[INFOM] QoQ Cumulative Quarter Result on 30-Nov-2023 [#2]

Announcement Date
17-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
30-Nov-2023 [#2]
Profit Trend
QoQ- 123.1%
YoY- 65.75%
View:
Show?
Cumulative Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 46,178 225,160 166,634 115,860 56,206 251,262 193,720 -61.38%
PBT 9,641 42,314 31,535 20,199 8,851 49,447 39,013 -60.45%
Tax -1,626 -9,261 -6,530 -3,979 -1,580 -8,552 -6,493 -60.10%
NP 8,015 33,053 25,005 16,220 7,271 40,895 32,520 -60.52%
-
NP to SH 8,013 33,052 24,998 16,215 7,268 40,878 32,506 -60.51%
-
Tax Rate 16.87% 21.89% 20.71% 19.70% 17.85% 17.30% 16.64% -
Total Cost 38,163 192,107 141,629 99,640 48,935 210,367 161,200 -61.56%
-
Net Worth 146,464 142,917 140,031 130,471 120,310 114,297 104,677 24.97%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 146,464 142,917 140,031 130,471 120,310 114,297 104,677 24.97%
NOSH 601,250 601,250 601,250 601,250 601,250 601,250 601,250 0.00%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 17.36% 14.68% 15.01% 14.00% 12.94% 16.28% 16.79% -
ROE 5.47% 23.13% 17.85% 12.43% 6.04% 35.76% 31.05% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 7.68 37.45 27.71 19.27 9.35 41.79 32.22 -61.38%
EPS 1.33 5.50 4.16 2.70 1.21 7.28 5.93 -62.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2436 0.2377 0.2329 0.217 0.2001 0.1901 0.1741 24.97%
Adjusted Per Share Value based on latest NOSH - 601,250
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 7.68 37.45 27.71 19.27 9.35 41.79 32.22 -61.38%
EPS 1.33 5.50 4.16 2.70 1.21 7.28 5.93 -62.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2436 0.2377 0.2329 0.217 0.2001 0.1901 0.1741 24.97%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 1.29 1.42 1.63 1.77 1.76 1.51 1.25 -
P/RPS 16.80 3.79 5.88 9.19 18.83 3.61 3.88 164.47%
P/EPS 96.79 25.83 39.20 65.63 145.60 22.21 23.12 158.62%
EY 1.03 3.87 2.55 1.52 0.69 4.50 4.33 -61.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.30 5.97 7.00 8.16 8.80 7.94 7.18 -18.24%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 15/10/24 25/07/24 18/04/24 17/01/24 17/10/23 31/07/23 13/04/23 -
Price 1.42 1.42 1.45 1.61 1.70 1.73 1.61 -
P/RPS 18.49 3.79 5.23 8.36 18.19 4.14 5.00 138.18%
P/EPS 106.55 25.83 34.88 59.70 140.63 25.45 29.78 133.02%
EY 0.94 3.87 2.87 1.68 0.71 3.93 3.36 -57.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 5.97 6.23 7.42 8.50 9.10 9.25 -26.38%

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