[WONG] QoQ Cumulative Quarter Result on 31-Oct-2022 [#4]

Announcement Date
14-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Oct-2022 [#4]
Profit Trend
QoQ- 774.61%
YoY- -67.29%
Quarter Report
View:
Show?
Cumulative Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 41,354 29,434 16,176 74,705 53,835 34,824 18,520 71.08%
PBT -3,733 -2,879 -1,767 5,301 1,744 -734 563 -
Tax -177 -190 -26 -1,965 -1,366 -217 -321 -32.83%
NP -3,910 -3,069 -1,793 3,336 378 -951 242 -
-
NP to SH -3,905 -3,066 -1,792 3,341 382 -949 243 -
-
Tax Rate - - - 37.07% 78.33% - 57.02% -
Total Cost 45,264 32,503 17,969 71,369 53,457 35,775 18,278 83.34%
-
Net Worth 79,984 79,984 82,484 83,903 81,069 77,647 77,294 2.31%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - 863 - - - -
Div Payout % - - - 25.85% - - - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 79,984 79,984 82,484 83,903 81,069 77,647 77,294 2.31%
NOSH 252,141 252,141 252,141 252,141 252,141 252,141 252,141 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin -9.45% -10.43% -11.08% 4.47% 0.70% -2.73% 1.31% -
ROE -4.88% -3.83% -2.17% 3.98% 0.47% -1.22% 0.31% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 16.54 11.78 6.47 30.27 21.91 14.35 7.67 67.14%
EPS -1.56 -1.23 -0.72 1.35 0.16 -0.39 0.10 -
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.33 0.34 0.33 0.32 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 252,141
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 16.40 11.67 6.42 29.63 21.35 13.81 7.35 71.00%
EPS -1.55 -1.22 -0.71 1.33 0.15 -0.38 0.10 -
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.3172 0.3172 0.3271 0.3328 0.3215 0.308 0.3066 2.29%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.355 0.355 0.425 0.375 0.45 0.555 0.64 -
P/RPS 2.15 3.01 6.57 1.24 2.05 3.87 8.35 -59.62%
P/EPS -22.72 -28.94 -59.28 27.70 289.39 -141.91 636.17 -
EY -4.40 -3.46 -1.69 3.61 0.35 -0.70 0.16 -
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.29 1.10 1.36 1.73 2.00 -32.53%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 14/09/23 27/06/23 28/03/23 14/12/22 15/09/22 16/06/22 24/03/22 -
Price 0.345 0.31 0.385 0.40 0.415 0.37 0.635 -
P/RPS 2.09 2.63 5.95 1.32 1.89 2.58 8.28 -60.16%
P/EPS -22.08 -25.27 -53.70 29.55 266.89 -94.61 631.20 -
EY -4.53 -3.96 -1.86 3.38 0.37 -1.06 0.16 -
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
P/NAPS 1.08 0.97 1.17 1.18 1.26 1.16 1.98 -33.31%

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