[CHUAN] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -100.93%
YoY- -103.26%
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 659,478 490,293 318,267 169,060 608,993 448,894 291,627 72.54%
PBT -1,334 -213 1,422 765 10,219 8,286 10,461 -
Tax -1,589 -1,752 -1,292 -648 -3,129 -2,855 -2,983 -34.36%
NP -2,923 -1,965 130 117 7,090 5,431 7,478 -
-
NP to SH -2,344 -2,057 -232 -67 7,243 5,387 7,094 -
-
Tax Rate - - 90.86% 84.71% 30.62% 34.46% 28.52% -
Total Cost 662,401 492,258 318,137 168,943 601,903 443,463 284,149 76.08%
-
Net Worth 315,412 315,412 317,099 318,786 310,352 312,039 313,725 0.35%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 315,412 315,412 317,099 318,786 310,352 312,039 313,725 0.35%
NOSH 168,669 168,669 168,669 168,669 168,669 168,669 168,669 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -0.44% -0.40% 0.04% 0.07% 1.16% 1.21% 2.56% -
ROE -0.74% -0.65% -0.07% -0.02% 2.33% 1.73% 2.26% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 390.99 290.68 188.69 100.23 361.06 266.14 172.90 72.54%
EPS -1.39 -1.22 -0.14 -0.04 4.29 3.19 4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.87 1.88 1.89 1.84 1.85 1.86 0.35%
Adjusted Per Share Value based on latest NOSH - 168,669
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 390.38 290.23 188.40 100.08 360.49 265.72 172.63 72.54%
EPS -1.39 -1.22 -0.14 -0.04 4.29 3.19 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8671 1.8671 1.8771 1.8871 1.8371 1.8471 1.8571 0.35%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.405 0.46 0.485 0.42 0.465 0.485 0.48 -
P/RPS 0.10 0.16 0.26 0.42 0.13 0.18 0.28 -49.75%
P/EPS -29.14 -37.72 -352.61 -1,057.33 10.83 15.19 11.41 -
EY -3.43 -2.65 -0.28 -0.09 9.23 6.59 8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.26 0.22 0.25 0.26 0.26 -10.56%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 25/05/23 22/02/23 22/11/22 25/08/22 25/05/22 23/02/22 -
Price 0.465 0.44 0.48 0.455 0.415 0.505 0.52 -
P/RPS 0.12 0.15 0.25 0.45 0.11 0.19 0.30 -45.80%
P/EPS -33.46 -36.08 -348.97 -1,145.44 9.66 15.81 12.36 -
EY -2.99 -2.77 -0.29 -0.09 10.35 6.32 8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.26 0.24 0.23 0.27 0.28 -7.29%

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