[RVIEW] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 6.52%
YoY- -43.75%
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 8,299 6,927 8,169 9,449 8,167 8,642 10,410 -14.03%
PBT 3,091 1,729 1,130 2,923 2,508 2,985 40 1719.04%
Tax -772 -505 -554 -1,027 -713 -743 -738 3.05%
NP 2,319 1,224 576 1,896 1,795 2,242 -698 -
-
NP to SH 2,265 1,224 563 1,912 1,795 2,117 -601 -
-
Tax Rate 24.98% 29.21% 49.03% 35.14% 28.43% 24.89% 1,845.00% -
Total Cost 5,980 5,703 7,593 7,553 6,372 6,400 11,108 -33.84%
-
Net Worth 360,568 357,974 356,677 359,919 370,944 433,849 367,053 -1.18%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 3,242 - - - 129 -
Div Payout % - - 575.94% - - - 0.00% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 360,568 357,974 356,677 359,919 370,944 433,849 367,053 -1.18%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 27.94% 17.67% 7.05% 20.07% 21.98% 25.94% -6.71% -
ROE 0.63% 0.34% 0.16% 0.53% 0.48% 0.49% -0.16% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.80 10.68 12.60 14.57 12.59 13.33 16.05 -14.01%
EPS 3.49 1.89 0.87 2.95 2.77 3.26 -0.93 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.20 -
NAPS 5.56 5.52 5.50 5.55 5.72 6.69 5.66 -1.18%
Adjusted Per Share Value based on latest NOSH - 64,850
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.80 10.68 12.60 14.57 12.59 13.33 16.05 -14.01%
EPS 3.49 1.89 0.87 2.95 2.77 3.26 -0.93 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.20 -
NAPS 5.56 5.52 5.50 5.55 5.72 6.69 5.66 -1.18%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.16 3.16 3.28 3.20 3.38 3.40 3.80 -
P/RPS 24.69 29.58 26.04 21.96 26.84 25.51 23.67 2.85%
P/EPS 90.48 167.42 377.81 108.54 122.11 104.15 -410.04 -
EY 1.11 0.60 0.26 0.92 0.82 0.96 -0.24 -
DY 0.00 0.00 1.52 0.00 0.00 0.00 0.05 -
P/NAPS 0.57 0.57 0.60 0.58 0.59 0.51 0.67 -10.22%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 15/08/24 30/05/24 29/02/24 24/11/23 18/08/23 30/05/23 23/02/23 -
Price 3.04 3.21 3.30 3.20 3.16 3.46 3.40 -
P/RPS 23.76 30.05 26.20 21.96 25.09 25.96 21.18 7.97%
P/EPS 87.04 170.07 380.12 108.54 114.17 105.99 -366.87 -
EY 1.15 0.59 0.26 0.92 0.88 0.94 -0.27 -
DY 0.00 0.00 1.52 0.00 0.00 0.00 0.06 -
P/NAPS 0.55 0.58 0.60 0.58 0.55 0.52 0.60 -5.64%

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