[INFOM] QoQ Quarter Result on 31-May-2023 [#4]

Announcement Date
31-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-May-2023 [#4]
Profit Trend
QoQ- -63.15%
YoY--%
View:
Show?
Quarter Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 50,774 59,654 56,206 57,542 109,733 42,047 41,940 13.60%
PBT 11,335 11,349 8,851 10,434 26,789 6,406 5,819 56.03%
Tax -2,551 -2,399 -1,580 -2,059 -4,053 -1,353 -1,087 76.69%
NP 8,784 8,950 7,271 8,375 22,736 5,053 4,732 51.09%
-
NP to SH 8,782 8,948 7,268 8,373 22,724 5,052 4,731 51.09%
-
Tax Rate 22.51% 21.14% 17.85% 19.73% 15.13% 21.12% 18.68% -
Total Cost 41,990 50,704 48,935 49,167 86,997 36,994 37,208 8.40%
-
Net Worth 140,031 130,471 120,310 114,297 104,677 80,928 59,742 76.54%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 140,031 130,471 120,310 114,297 104,677 80,928 59,742 76.54%
NOSH 601,250 601,250 601,250 601,250 601,250 601,250 6,963 1858.93%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 17.30% 15.00% 12.94% 14.55% 20.72% 12.02% 11.28% -
ROE 6.27% 6.86% 6.04% 7.33% 21.71% 6.24% 7.92% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 8.44 9.92 9.35 9.57 18.25 6.99 602.33 -94.20%
EPS 1.46 1.49 1.21 1.39 3.78 0.90 67.95 -92.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 8.58 -90.98%
Adjusted Per Share Value based on latest NOSH - 601,250
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 8.44 9.92 9.35 9.57 18.25 6.99 6.98 13.51%
EPS 1.46 1.49 1.21 1.39 3.78 0.90 0.79 50.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.217 0.2001 0.1901 0.1741 0.1346 0.0994 76.50%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 - -
Price 1.63 1.77 1.76 1.51 1.25 0.58 0.00 -
P/RPS 19.30 17.84 18.83 15.78 6.85 8.29 0.00 -
P/EPS 111.60 118.93 145.60 108.43 33.07 69.03 0.00 -
EY 0.90 0.84 0.69 0.92 3.02 1.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 8.16 8.80 7.94 7.18 4.31 0.00 -
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 18/04/24 17/01/24 17/10/23 31/07/23 13/04/23 17/01/23 11/11/22 -
Price 1.45 1.61 1.70 1.73 1.61 1.43 0.00 -
P/RPS 17.17 16.23 18.19 18.08 8.82 20.45 0.00 -
P/EPS 99.27 108.18 140.63 124.23 42.60 170.19 0.00 -
EY 1.01 0.92 0.71 0.80 2.35 0.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.23 7.42 8.50 9.10 9.25 10.62 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