[WONG] 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- -91.43%
YoY- -87.92%
Quarter Report
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 20,870 19,011 16,304 18,520 20,556 15,603 22,909 -6.00%
PBT 3,557 2,478 -1,296 563 2,379 3,990 3,440 2.24%
Tax -599 -1,148 103 -321 454 -1,160 -905 -23.99%
NP 2,958 1,330 -1,193 242 2,833 2,830 2,535 10.80%
-
NP to SH 2,959 1,332 -1,192 243 2,834 2,831 2,537 10.77%
-
Tax Rate 16.84% 46.33% - 57.02% -19.08% 29.07% 26.31% -
Total Cost 17,912 17,681 17,497 18,278 17,723 12,773 20,374 -8.20%
-
Net Worth 83,903 81,069 77,647 77,294 78,180 76,052 72,889 9.80%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 863 - - - 1,101 - - -
Div Payout % 29.19% - - - 38.85% - - -
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 83,903 81,069 77,647 77,294 78,180 76,052 72,889 9.80%
NOSH 252,141 252,141 252,141 252,141 114,610 114,610 114,610 68.91%
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 14.17% 7.00% -7.32% 1.31% 13.78% 18.14% 11.07% -
ROE 3.53% 1.64% -1.54% 0.31% 3.62% 3.72% 3.48% -
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 8.46 7.74 6.72 7.67 18.67 14.16 20.74 -44.90%
EPS 1.20 0.54 -0.49 0.10 2.57 2.57 2.30 -35.11%
DPS 0.35 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.34 0.33 0.32 0.32 0.71 0.69 0.66 -35.65%
Adjusted Per Share Value based on latest NOSH - 252,141
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 8.37 7.62 6.54 7.43 8.24 6.26 9.19 -6.02%
EPS 1.19 0.53 -0.48 0.10 1.14 1.14 1.02 10.79%
DPS 0.35 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.3365 0.3251 0.3114 0.31 0.3135 0.305 0.2923 9.81%
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 0.375 0.45 0.555 0.64 1.65 1.23 0.865 -
P/RPS 4.43 5.81 8.26 8.35 8.84 8.69 4.17 4.10%
P/EPS 31.27 82.99 -112.98 636.17 64.11 47.89 37.65 -11.61%
EY 3.20 1.20 -0.89 0.16 1.56 2.09 2.66 13.07%
DY 0.93 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 1.10 1.36 1.73 2.00 2.32 1.78 1.31 -10.96%
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 14/12/22 15/09/22 16/06/22 24/03/22 15/12/21 10/09/21 28/06/21 -
Price 0.40 0.415 0.37 0.635 0.57 2.16 1.13 -
P/RPS 4.73 5.36 5.51 8.28 3.05 15.26 5.45 -8.99%
P/EPS 33.36 76.54 -75.32 631.20 22.15 84.10 49.19 -22.75%
EY 3.00 1.31 -1.33 0.16 4.52 1.19 2.03 29.65%
DY 0.87 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 1.18 1.26 1.16 1.98 0.80 3.13 1.71 -21.85%

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