[RVIEW] QoQ Quarter Result on 30-Jun-2023 [#2]

Announcement Date
18-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -15.21%
YoY- -72.86%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 6,927 8,169 9,449 8,167 8,642 10,410 11,384 -28.17%
PBT 1,729 1,130 2,923 2,508 2,985 40 4,978 -50.55%
Tax -505 -554 -1,027 -713 -743 -738 -1,530 -52.20%
NP 1,224 576 1,896 1,795 2,242 -698 3,448 -49.83%
-
NP to SH 1,224 563 1,912 1,795 2,117 -601 3,399 -49.35%
-
Tax Rate 29.21% 49.03% 35.14% 28.43% 24.89% 1,845.00% 30.74% -
Total Cost 5,703 7,593 7,553 6,372 6,400 11,108 7,936 -19.75%
-
Net Worth 357,974 356,677 359,919 370,944 433,849 367,053 380,672 -4.01%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 3,242 - - - 129 - -
Div Payout % - 575.94% - - - 0.00% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 357,974 356,677 359,919 370,944 433,849 367,053 380,672 -4.01%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 17.67% 7.05% 20.07% 21.98% 25.94% -6.71% 30.29% -
ROE 0.34% 0.16% 0.53% 0.48% 0.49% -0.16% 0.89% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.68 12.60 14.57 12.59 13.33 16.05 17.55 -28.16%
EPS 1.89 0.87 2.95 2.77 3.26 -0.93 5.24 -49.29%
DPS 0.00 5.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 5.52 5.50 5.55 5.72 6.69 5.66 5.87 -4.01%
Adjusted Per Share Value based on latest NOSH - 64,850
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.68 12.60 14.57 12.59 13.33 16.05 17.55 -28.16%
EPS 1.89 0.87 2.95 2.77 3.26 -0.93 5.24 -49.29%
DPS 0.00 5.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 5.52 5.50 5.55 5.72 6.69 5.66 5.87 -4.01%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.16 3.28 3.20 3.38 3.40 3.80 3.50 -
P/RPS 29.58 26.04 21.96 26.84 25.51 23.67 19.94 30.04%
P/EPS 167.42 377.81 108.54 122.11 104.15 -410.04 66.78 84.44%
EY 0.60 0.26 0.92 0.82 0.96 -0.24 1.50 -45.68%
DY 0.00 1.52 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.57 0.60 0.58 0.59 0.51 0.67 0.60 -3.35%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 29/02/24 24/11/23 18/08/23 30/05/23 23/02/23 29/11/22 -
Price 3.21 3.30 3.20 3.16 3.46 3.40 3.50 -
P/RPS 30.05 26.20 21.96 25.09 25.96 21.18 19.94 31.41%
P/EPS 170.07 380.12 108.54 114.17 105.99 -366.87 66.78 86.38%
EY 0.59 0.26 0.92 0.88 0.94 -0.27 1.50 -46.28%
DY 0.00 1.52 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.58 0.60 0.58 0.55 0.52 0.60 0.60 -2.23%

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