[UNIQUE] QoQ Quarter Result on 30-Sep-2022 [#2]

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -33.08%
YoY--%
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 22,053 21,816 20,620 21,568 21,606 21,866 0 -
PBT 1,764 1,201 706 927 1,114 1,843 0 -
Tax -549 -610 -175 -389 -310 -613 0 -
NP 1,215 591 531 538 804 1,230 0 -
-
NP to SH 1,215 591 531 538 804 1,230 0 -
-
Tax Rate 31.12% 50.79% 24.79% 41.96% 27.83% 33.26% - -
Total Cost 20,838 21,225 20,089 21,030 20,802 20,636 0 -
-
Net Worth 80,000 80,000 80,000 73,809 56,925 56,925 0 -
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,000 - - - - - - -
Div Payout % 164.61% - - - - - - -
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 80,000 80,000 80,000 73,809 56,925 56,925 0 -
NOSH 400,000 400,000 400,000 400,000 316,250 316,250 0 -
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 5.51% 2.71% 2.58% 2.49% 3.72% 5.63% 0.00% -
ROE 1.52% 0.74% 0.66% 0.73% 1.41% 2.16% 0.00% -
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 5.51 5.45 5.16 5.84 6.83 6.91 0.00 -
EPS 0.30 0.15 0.13 0.15 0.25 0.39 0.00 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.20 0.18 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.51 5.45 5.16 5.39 5.40 5.47 0.00 -
EPS 0.30 0.15 0.13 0.13 0.20 0.31 0.00 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.1845 0.1423 0.1423 0.00 -
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 - - - -
Price 0.195 0.225 0.205 0.225 0.00 0.00 0.00 -
P/RPS 3.54 4.13 3.98 3.85 0.00 0.00 0.00 -
P/EPS 64.20 152.28 154.43 154.34 0.00 0.00 0.00 -
EY 1.56 0.66 0.65 0.65 0.00 0.00 0.00 -
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 1.03 1.13 0.00 0.00 0.00 -
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 21/08/23 31/05/23 21/02/23 25/11/22 19/08/22 03/08/22 - -
Price 0.215 0.20 0.245 0.20 0.225 0.00 0.00 -
P/RPS 3.90 3.67 4.75 3.42 3.29 0.00 0.00 -
P/EPS 70.78 135.36 184.56 137.19 88.50 0.00 0.00 -
EY 1.41 0.74 0.54 0.73 1.13 0.00 0.00 -
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 1.23 1.00 1.25 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