[INFOM] QoQ Cumulative Quarter Result on 31-May-2023 [#4]

Announcement Date
31-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-May-2023 [#4]
Profit Trend
QoQ- 25.76%
YoY--%
View:
Show?
Cumulative Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 166,634 115,860 56,206 251,262 193,720 83,987 41,490 152.88%
PBT 31,535 20,199 8,851 49,447 39,013 12,225 5,819 208.84%
Tax -6,530 -3,979 -1,580 -8,552 -6,493 -2,440 -1,087 230.82%
NP 25,005 16,220 7,271 40,895 32,520 9,785 4,732 203.68%
-
NP to SH 24,998 16,215 7,268 40,878 32,506 9,783 4,731 203.67%
-
Tax Rate 20.71% 19.70% 17.85% 17.30% 16.64% 19.96% 18.68% -
Total Cost 141,629 99,640 48,935 210,367 161,200 74,202 36,758 145.97%
-
Net Worth 140,031 130,471 120,310 114,297 104,677 80,928 59,742 76.54%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 140,031 130,471 120,310 114,297 104,677 80,928 59,742 76.54%
NOSH 601,250 601,250 601,250 601,250 601,250 601,250 6,963 1858.93%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 15.01% 14.00% 12.94% 16.28% 16.79% 11.65% 11.41% -
ROE 17.85% 12.43% 6.04% 35.76% 31.05% 12.09% 7.92% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 27.71 19.27 9.35 41.79 32.22 13.97 595.86 -87.09%
EPS 4.16 2.70 1.21 7.28 5.93 1.79 67.95 -84.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 8.58 -90.98%
Adjusted Per Share Value based on latest NOSH - 601,250
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 27.71 19.27 9.35 41.79 32.22 13.97 6.90 152.86%
EPS 4.16 2.70 1.21 7.28 5.93 1.79 0.79 202.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 0.0994 76.50%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 - -
Price 1.63 1.77 1.76 1.51 1.25 0.58 0.00 -
P/RPS 5.88 9.19 18.83 3.61 3.88 4.15 0.00 -
P/EPS 39.20 65.63 145.60 22.21 23.12 35.65 0.00 -
EY 2.55 1.52 0.69 4.50 4.33 2.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 8.16 8.80 7.94 7.18 4.31 0.00 -
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 18/04/24 17/01/24 17/10/23 31/07/23 13/04/23 17/01/23 11/11/22 -
Price 1.45 1.61 1.70 1.73 1.61 1.43 0.00 -
P/RPS 5.23 8.36 18.19 4.14 5.00 10.24 0.00 -
P/EPS 34.88 59.70 140.63 25.45 29.78 87.89 0.00 -
EY 2.87 1.68 0.71 3.93 3.36 1.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.23 7.42 8.50 9.10 9.25 10.62 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