[JPG] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Announcement Date
13-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 77.33%
YoY- 69.48%
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,059,951 655,819 294,914 861,180 519,594 251,981 159.90%
PBT 241,955 128,734 63,036 116,203 25,372 152 13351.22%
Tax -65,766 -28,950 -13,509 -12,393 10,533 23,209 -
NP 176,189 99,784 49,527 103,810 35,905 23,361 283.17%
-
NP to SH 176,817 99,711 49,967 104,332 36,049 23,401 283.64%
-
Tax Rate 27.18% 22.49% 21.43% 10.66% -41.51% -15,269.08% -
Total Cost 883,762 556,035 245,387 757,370 483,689 228,620 145.70%
-
Net Worth 2,176,596 2,341,399 3,115,079 0 0 0 -
Dividend
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 CAGR
Div 49,022 25,450 - 94,601 94,628 - -
Div Payout % 27.72% 25.52% - 90.67% 262.50% - -
Equity
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,176,596 2,341,399 3,115,079 0 0 0 -
NOSH 2,500,000 2,036,000 2,036,000 1,801,934 1,802,450 1,800,076 24.40%
Ratio Analysis
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 16.62% 15.22% 16.79% 12.05% 6.91% 9.27% -
ROE 8.12% 4.26% 1.60% 0.00% 0.00% 0.00% -
Per Share
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 CAGR
RPS 54.05 32.21 14.48 47.79 28.83 14.00 145.49%
EPS 9.02 4.90 2.45 5.79 2.00 1.30 262.50%
DPS 2.50 1.25 0.00 5.25 5.25 0.00 -
NAPS 1.11 1.15 1.53 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,500,000
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 CAGR
RPS 42.40 26.23 11.80 34.45 20.78 10.08 159.89%
EPS 7.07 3.99 2.00 4.17 1.44 0.94 282.47%
DPS 1.96 1.02 0.00 3.78 3.79 0.00 -
NAPS 0.8706 0.9366 1.246 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 - - - - - -
Price 0.97 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.79 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.76 0.00 0.00 0.00 0.00 0.00 -
EY 9.30 0.00 0.00 0.00 0.00 0.00 -
DY 2.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 30/09/23 30/06/23 31/03/23 CAGR
Date 13/11/24 20/08/24 02/07/24 - - - -
Price 1.25 0.925 0.00 0.00 0.00 0.00 -
P/RPS 2.31 2.87 0.00 0.00 0.00 0.00 -
P/EPS 13.86 18.89 0.00 0.00 0.00 0.00 -
EY 7.21 5.29 0.00 0.00 0.00 0.00 -
DY 2.00 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.80 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