[ALPHA] QoQ Cumulative Quarter Result on 30-Nov-2024 [#2]

Announcement Date
21-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- 105.0%
YoY- 16.36%
View:
Show?
Cumulative Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 86,239 42,995 167,586 120,841 80,138 0 0 -
PBT 39,186 19,000 72,013 52,596 34,584 0 0 -
Tax -8,964 -4,057 -17,947 -12,843 -8,603 0 0 -
NP 30,222 14,943 54,066 39,753 25,981 0 0 -
-
NP to SH 29,481 14,381 52,933 38,924 25,336 0 0 -
-
Tax Rate 22.88% 21.35% 24.92% 24.42% 24.88% - - -
Total Cost 56,017 28,052 113,520 81,088 54,157 0 0 -
-
Net Worth 193,318 194,399 194,399 44,954 89,909 0 0 -
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 21,748 21,869 34,019 31,468 9,440 - - -
Div Payout % 73.77% 152.08% 64.27% 80.85% 37.26% - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 193,318 194,399 194,399 44,954 89,909 0 0 -
NOSH 4,832,950 4,860,000 4,860,000 4,495,500 4,495,500 0 0 -
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 35.04% 34.76% 32.26% 32.90% 32.42% 0.00% 0.00% -
ROE 15.25% 7.40% 27.23% 86.58% 28.18% 0.00% 0.00% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 1.78 0.88 3.45 2.69 1.78 0.00 0.00 -
EPS 0.61 0.30 1.15 0.87 0.56 0.00 0.00 -
DPS 0.45 0.45 0.70 0.70 0.21 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.01 0.02 0.00 0.01 151.34%
Adjusted Per Share Value based on latest NOSH - 4,870,967
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 1.77 0.88 3.44 2.48 1.65 0.00 0.00 -
EPS 0.61 0.30 1.09 0.80 0.52 0.00 0.00 -
DPS 0.45 0.45 0.70 0.65 0.19 0.00 0.00 -
NAPS 0.0397 0.0399 0.0399 0.0092 0.0185 0.00 0.01 150.09%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 - - - - -
Price 0.335 0.32 0.315 0.00 0.00 0.00 0.00 -
P/RPS 18.77 36.17 9.14 0.00 0.00 0.00 0.00 -
P/EPS 54.92 108.14 28.92 0.00 0.00 0.00 0.00 -
EY 1.82 0.92 3.46 0.00 0.00 0.00 0.00 -
DY 1.34 1.41 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 8.38 8.00 7.88 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 21/01/25 21/10/24 17/07/24 16/04/24 18/03/24 - - -
Price 0.325 0.365 0.32 0.335 0.00 0.00 0.00 -
P/RPS 18.21 41.26 9.28 12.46 0.00 0.00 0.00 -
P/EPS 53.28 123.35 29.38 38.69 0.00 0.00 0.00 -
EY 1.88 0.81 3.40 2.58 0.00 0.00 0.00 -
DY 1.38 1.23 2.19 2.09 0.00 0.00 0.00 -
P/NAPS 8.13 9.13 8.00 33.50 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