[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -357.62%
YoY- 55.63%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 365,256 223,853 116,308 363,432 243,721 136,434 57,116 244.14%
PBT 41,712 18,878 12,420 -38,541 -9,360 -16,702 -13,434 -
Tax -12,044 -6,883 -3,488 -6,196 -2,726 -1,415 -1,875 245.16%
NP 29,668 11,995 8,932 -44,737 -12,086 -18,117 -15,309 -
-
NP to SH 26,200 10,895 8,270 -40,710 -8,896 -14,958 -12,942 -
-
Tax Rate 28.87% 36.46% 28.08% - - - - -
Total Cost 335,588 211,858 107,376 408,169 255,807 154,551 72,425 177.67%
-
Net Worth 805,200 787,599 787,599 778,799 809,600 805,200 805,200 0.00%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 805,200 787,599 787,599 778,799 809,600 805,200 805,200 0.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.12% 5.36% 7.68% -12.31% -4.96% -13.28% -26.80% -
ROE 3.25% 1.38% 1.05% -5.23% -1.10% -1.86% -1.61% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 83.01 50.88 26.43 82.60 55.39 31.01 12.98 244.14%
EPS 5.95 2.48 1.88 -9.25 -2.02 -3.40 -2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.79 1.79 1.77 1.84 1.83 1.83 0.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 83.01 50.88 26.43 82.60 55.39 31.01 12.98 244.14%
EPS 5.95 2.48 1.88 -9.25 -2.02 -3.40 -2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.79 1.79 1.77 1.84 1.83 1.83 0.00%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.20 2.33 2.90 3.45 3.39 3.28 3.34 -
P/RPS 2.65 4.58 10.97 4.18 6.12 10.58 25.73 -77.99%
P/EPS 36.95 94.10 154.29 -37.29 -167.67 -96.48 -113.55 -
EY 2.71 1.06 0.65 -2.68 -0.60 -1.04 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.30 1.62 1.95 1.84 1.79 1.83 -24.50%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 28/08/23 30/05/23 27/02/23 17/11/22 29/08/22 30/05/22 -
Price 2.26 2.57 2.56 3.20 3.48 3.39 3.38 -
P/RPS 2.72 5.05 9.68 3.87 6.28 10.93 26.04 -77.78%
P/EPS 37.95 103.79 136.20 -34.59 -172.12 -99.72 -114.91 -
EY 2.63 0.96 0.73 -2.89 -0.58 -1.00 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.44 1.43 1.81 1.89 1.85 1.85 -23.80%

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