[POS] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -60.98%
YoY- -27.09%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 935,396 491,967 1,870,747 1,409,180 947,469 482,272 1,960,807 -38.97%
PBT -66,541 -15,382 -140,720 -74,244 -45,122 -24,309 -169,788 -46.47%
Tax -9,002 -4,563 -17,924 -14,051 -9,550 -3,355 2,118 -
NP -75,543 -19,945 -158,644 -88,295 -54,672 -27,664 -167,670 -41.25%
-
NP to SH -75,611 -19,689 -157,853 -88,011 -54,672 -27,664 -167,670 -41.22%
-
Tax Rate - - - - - - - -
Total Cost 1,010,939 511,912 2,029,391 1,497,475 1,002,141 509,936 2,128,477 -39.15%
-
Net Worth 422,699 477,493 493,149 563,599 594,910 618,393 649,704 -24.93%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 422,699 477,493 493,149 563,599 594,910 618,393 649,704 -24.93%
NOSH 782,776 782,776 782,776 782,776 782,776 782,776 782,776 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -8.08% -4.05% -8.48% -6.27% -5.77% -5.74% -8.55% -
ROE -17.89% -4.12% -32.01% -15.62% -9.19% -4.47% -25.81% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 119.50 62.85 238.99 180.02 121.04 61.61 250.49 -38.97%
EPS -9.66 -2.52 -20.17 -11.24 -6.98 -3.53 -21.42 -41.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.61 0.63 0.72 0.76 0.79 0.83 -24.93%
Adjusted Per Share Value based on latest NOSH - 782,776
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 119.50 62.85 238.99 180.02 121.04 61.61 250.49 -38.97%
EPS -9.66 -2.52 -20.17 -11.24 -6.98 -3.53 -21.42 -41.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.61 0.63 0.72 0.76 0.79 0.83 -24.93%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.465 0.48 0.495 0.515 0.505 0.54 0.605 -
P/RPS 0.39 0.76 0.21 0.29 0.42 0.88 0.24 38.26%
P/EPS -4.81 -19.08 -2.45 -4.58 -7.23 -15.28 -2.82 42.80%
EY -20.77 -5.24 -40.74 -21.83 -13.83 -6.54 -35.40 -29.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.79 0.72 0.66 0.68 0.73 11.55%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 21/08/24 21/05/24 28/02/24 22/11/23 23/08/23 18/05/23 20/02/23 -
Price 0.375 0.47 0.51 0.53 0.53 0.535 0.595 -
P/RPS 0.31 0.75 0.21 0.29 0.44 0.87 0.24 18.62%
P/EPS -3.88 -18.69 -2.53 -4.71 -7.59 -15.14 -2.78 24.91%
EY -25.76 -5.35 -39.54 -21.21 -13.18 -6.61 -36.00 -20.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.77 0.81 0.74 0.70 0.68 0.72 -2.79%

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