[LEFORM] QoQ Quarter Result on 30-Sep-2024 [#3]

Announcement Date
18-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -391.54%
YoY- 91.3%
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 91,780 97,352 106,902 108,534 85,160 73,720 102,602 -7.14%
PBT -1,658 346 1,625 561 -11,125 82 2,186 -
Tax -18 -158 122 3,703 -63 222 -707 -91.28%
NP -1,676 188 1,747 4,264 -11,188 304 1,479 -
-
NP to SH -965 331 1,697 3,741 -11,094 520 1,873 -
-
Tax Rate - 45.66% -7.51% -660.07% - -270.73% 32.34% -
Total Cost 93,456 97,164 105,155 104,270 96,348 73,416 101,123 -5.10%
-
Net Worth 214,894 215,783 215,487 213,858 210,007 221,115 220,670 -1.74%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 214,894 215,783 215,487 213,858 210,007 221,115 220,670 -1.74%
NOSH 1,481,013 1,481,013 1,481,013 1,481,013 1,481,013 1,481,013 1,481,013 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -1.83% 0.19% 1.63% 3.93% -13.14% 0.41% 1.44% -
ROE -0.45% 0.15% 0.79% 1.75% -5.28% 0.24% 0.85% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.20 6.57 7.22 7.33 5.75 4.98 6.93 -7.13%
EPS -0.07 0.02 0.11 0.25 -0.75 0.04 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1457 0.1455 0.1444 0.1418 0.1493 0.149 -1.74%
Adjusted Per Share Value based on latest NOSH - 1,481,013
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.20 6.57 7.22 7.33 5.75 4.98 6.93 -7.13%
EPS -0.07 0.02 0.11 0.25 -0.75 0.04 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1457 0.1455 0.1444 0.1418 0.1493 0.149 -1.74%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.15 0.165 0.165 0.44 0.225 0.205 0.22 -
P/RPS 2.42 2.51 2.29 6.00 3.91 4.12 3.18 -16.60%
P/EPS -230.21 738.27 144.00 174.19 -30.04 583.86 173.96 -
EY -0.43 0.14 0.69 0.57 -3.33 0.17 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.13 3.05 1.59 1.37 1.48 -21.41%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 18/11/24 27/08/24 23/05/24 27/02/24 20/11/23 21/08/23 22/05/23 -
Price 0.15 0.155 0.16 0.165 0.29 0.21 0.22 -
P/RPS 2.42 2.36 2.22 2.25 5.04 4.22 3.18 -16.60%
P/EPS -230.21 693.53 139.64 65.32 -38.71 598.10 173.96 -
EY -0.43 0.14 0.72 1.53 -2.58 0.17 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.10 1.14 2.05 1.41 1.48 -21.41%

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