[MYNEWS] QoQ Quarter Result on 31-Jan-2022 [#1]

Announcement Date
24-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Jan-2022 [#1]
Profit Trend
QoQ- 11.59%
YoY- 12.09%
View:
Show?
Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 180,601 170,200 141,095 139,437 104,084 93,887 103,944 44.38%
PBT 1,496 -2,338 -11,375 -8,772 -15,844 -16,299 -11,455 -
Tax -969 -60 -65 -66 5,256 -413 -415 75.73%
NP 527 -2,398 -11,440 -8,838 -10,588 -16,712 -11,870 -
-
NP to SH 1,368 -1,454 -10,223 -7,859 -8,889 -14,917 -10,320 -
-
Tax Rate 64.77% - - - - - - -
Total Cost 180,074 172,598 152,535 148,275 114,672 110,599 115,814 34.10%
-
Net Worth 225,110 225,110 225,110 238,753 245,575 245,575 266,040 -10.51%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 225,110 225,110 225,110 238,753 245,575 245,575 266,040 -10.51%
NOSH 682,154 682,154 682,154 682,154 682,154 682,154 682,154 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 0.29% -1.41% -8.11% -6.34% -10.17% -17.80% -11.42% -
ROE 0.61% -0.65% -4.54% -3.29% -3.62% -6.07% -3.88% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 26.48 24.95 20.68 20.44 15.26 13.76 15.24 44.38%
EPS 0.20 -0.21 -1.50 -1.15 -1.30 -2.19 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.33 0.35 0.36 0.36 0.39 -10.51%
Adjusted Per Share Value based on latest NOSH - 682,154
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 24.07 22.68 18.80 18.58 13.87 12.51 13.85 44.40%
EPS 0.18 -0.19 -1.36 -1.05 -1.18 -1.99 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.30 0.3182 0.3273 0.3273 0.3546 -10.52%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.535 0.385 0.635 0.835 0.93 0.855 0.93 -
P/RPS 2.02 1.54 3.07 4.08 6.10 6.21 6.10 -52.03%
P/EPS 266.78 -180.63 -42.37 -72.48 -71.37 -39.10 -61.47 -
EY 0.37 -0.55 -2.36 -1.38 -1.40 -2.56 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.17 1.92 2.39 2.58 2.38 2.38 -22.56%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 22/12/22 27/09/22 27/06/22 24/03/22 23/12/21 27/09/21 25/06/21 -
Price 0.635 0.41 0.55 0.74 0.865 0.905 0.885 -
P/RPS 2.40 1.64 2.66 3.62 5.67 6.58 5.81 -44.44%
P/EPS 316.64 -192.35 -36.70 -64.23 -66.38 -41.39 -58.50 -
EY 0.32 -0.52 -2.72 -1.56 -1.51 -2.42 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.24 1.67 2.11 2.40 2.51 2.27 -10.53%

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