[INFOM] QoQ Quarter Result on 31-Aug-2023 [#1]

Announcement Date
17-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
31-Aug-2023 [#1]
Profit Trend
QoQ- -13.2%
YoY- 53.63%
View:
Show?
Quarter Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 58,526 50,774 59,654 56,206 57,542 109,733 42,047 24.63%
PBT 10,778 11,335 11,349 8,851 10,434 26,789 6,406 41.41%
Tax -2,731 -2,551 -2,399 -1,580 -2,059 -4,053 -1,353 59.64%
NP 8,047 8,784 8,950 7,271 8,375 22,736 5,053 36.33%
-
NP to SH 8,053 8,782 8,948 7,268 8,373 22,724 5,052 36.41%
-
Tax Rate 25.34% 22.51% 21.14% 17.85% 19.73% 15.13% 21.12% -
Total Cost 50,479 41,990 50,704 48,935 49,167 86,997 36,994 22.99%
-
Net Worth 142,917 140,031 130,471 120,310 114,297 104,677 80,928 46.05%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 142,917 140,031 130,471 120,310 114,297 104,677 80,928 46.05%
NOSH 601,250 601,250 601,250 601,250 601,250 601,250 601,250 0.00%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 13.75% 17.30% 15.00% 12.94% 14.55% 20.72% 12.02% -
ROE 5.63% 6.27% 6.86% 6.04% 7.33% 21.71% 6.24% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 9.73 8.44 9.92 9.35 9.57 18.25 6.99 24.64%
EPS 1.34 1.46 1.49 1.21 1.39 3.78 0.90 30.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2377 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 46.05%
Adjusted Per Share Value based on latest NOSH - 601,250
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 9.73 8.44 9.92 9.35 9.57 18.25 6.99 24.64%
EPS 1.34 1.46 1.49 1.21 1.39 3.78 0.90 30.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2377 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 46.05%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 1.42 1.63 1.77 1.76 1.51 1.25 0.58 -
P/RPS 14.59 19.30 17.84 18.83 15.78 6.85 8.29 45.71%
P/EPS 106.02 111.60 118.93 145.60 108.43 33.07 69.03 33.08%
EY 0.94 0.90 0.84 0.69 0.92 3.02 1.45 -25.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.97 7.00 8.16 8.80 7.94 7.18 4.31 24.23%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 25/07/24 18/04/24 17/01/24 17/10/23 31/07/23 13/04/23 17/01/23 -
Price 1.42 1.45 1.61 1.70 1.73 1.61 1.43 -
P/RPS 14.59 17.17 16.23 18.19 18.08 8.82 20.45 -20.13%
P/EPS 106.02 99.27 108.18 140.63 124.23 42.60 170.19 -27.03%
EY 0.94 1.01 0.92 0.71 0.80 2.35 0.59 36.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.97 6.23 7.42 8.50 9.10 9.25 10.62 -31.86%

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