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

Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 36.04%
YoY- -491.91%
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 106,536 127,124 112,828 98,535 83,714 113,683 90,975 11.08%
PBT -3,011 16,618 -2,374 -11,609 -18,324 2,645 -3,506 -9.64%
Tax -160 -784 -554 -170 -91 -4,312 -1,339 -75.70%
NP -3,171 15,834 -2,928 -11,779 -18,415 -1,667 -4,845 -24.59%
-
NP to SH -3,171 15,834 -2,928 -11,779 -18,415 -1,667 -4,845 -24.59%
-
Tax Rate - 4.72% - - - 163.02% - -
Total Cost 109,707 111,290 115,756 110,314 102,129 115,350 95,820 9.43%
-
Net Worth 633,600 636,000 564,546 616,799 628,799 595,420 597,625 3.97%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 633,600 636,000 564,546 616,799 628,799 595,420 597,625 3.97%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 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 -2.98% 12.46% -2.60% -11.95% -22.00% -1.47% -5.33% -
ROE -0.50% 2.49% -0.52% -1.91% -2.93% -0.28% -0.81% -
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 44.39 52.97 51.16 41.06 34.88 51.55 41.25 5.00%
EPS -1.44 7.18 -1.33 -5.34 -8.35 -0.76 -2.20 -24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.65 2.56 2.57 2.62 2.70 2.71 -1.72%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 44.39 52.97 47.01 41.06 34.88 47.37 37.91 11.08%
EPS -1.44 7.18 -1.22 -5.34 -8.35 -0.69 -2.02 -20.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.65 2.3523 2.57 2.62 2.4809 2.4901 3.97%
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 0.82 0.63 0.58 0.595 0.60 0.61 0.60 -
P/RPS 1.85 1.19 1.13 1.45 1.72 1.18 1.45 17.61%
P/EPS -62.06 9.55 -43.68 -12.12 -7.82 -80.70 -27.31 72.76%
EY -1.61 10.47 -2.29 -8.25 -12.79 -1.24 -3.66 -42.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.23 0.23 0.23 0.23 0.22 25.66%
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 28/05/24 28/02/24 17/11/23 23/08/23 25/05/23 28/02/23 21/11/22 -
Price 0.80 0.685 0.61 0.61 0.60 0.61 0.615 -
P/RPS 1.80 1.29 1.19 1.49 1.72 1.18 1.49 13.41%
P/EPS -60.55 10.38 -45.94 -12.43 -7.82 -80.70 -27.99 67.18%
EY -1.65 9.63 -2.18 -8.05 -12.79 -1.24 -3.57 -40.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.24 0.24 0.23 0.23 0.23 19.35%

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