[INFOM] QoQ Cumulative Quarter Result on 31-Aug-2022 [#1]

Announcement Date
11-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 251,262 193,720 83,987 41,490 0 0 0 -
PBT 49,447 39,013 12,225 5,819 0 0 0 -
Tax -8,552 -6,493 -2,440 -1,087 0 0 0 -
NP 40,895 32,520 9,785 4,732 0 0 0 -
-
NP to SH 40,878 32,506 9,783 4,731 0 0 0 -
-
Tax Rate 17.30% 16.64% 19.96% 18.68% - - - -
Total Cost 210,367 161,200 74,202 36,758 0 0 0 -
-
Net Worth 114,297 104,677 80,928 59,742 0 0 0 -
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 114,297 104,677 80,928 59,742 0 0 0 -
NOSH 601,250 601,250 601,250 6,963 0 0 0 -
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 16.28% 16.79% 11.65% 11.41% 0.00% 0.00% 0.00% -
ROE 35.76% 31.05% 12.09% 7.92% 0.00% 0.00% 0.00% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 41.79 32.22 13.97 595.86 0.00 0.00 0.00 -
EPS 7.28 5.93 1.79 67.95 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.1741 0.1346 8.58 0.0778 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,963
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 41.79 32.22 13.97 6.90 0.00 0.00 0.00 -
EPS 7.28 5.93 1.79 0.79 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.1741 0.1346 0.0994 0.0778 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 - - - - -
Price 1.51 1.25 0.58 0.00 0.00 0.00 0.00 -
P/RPS 3.61 3.88 4.15 0.00 0.00 0.00 0.00 -
P/EPS 22.21 23.12 35.65 0.00 0.00 0.00 0.00 -
EY 4.50 4.33 2.81 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 7.94 7.18 4.31 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/07/23 13/04/23 17/01/23 11/11/22 - - - -
Price 1.73 1.61 1.43 0.00 0.00 0.00 0.00 -
P/RPS 4.14 5.00 10.24 0.00 0.00 0.00 0.00 -
P/EPS 25.45 29.78 87.89 0.00 0.00 0.00 0.00 -
EY 3.93 3.36 1.14 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 9.10 9.25 10.62 0.00 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