[WONG] QoQ Quarter Result on 31-Jul-2022 [#3]

Announcement Date
15-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2022
Quarter
31-Jul-2022 [#3]
Profit Trend
QoQ- 211.74%
YoY- -52.95%
Quarter Report
View:
Show?
Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 13,258 16,176 20,870 19,011 16,304 18,520 20,556 -25.41%
PBT -1,112 -1,767 3,557 2,478 -1,296 563 2,379 -
Tax -164 -26 -599 -1,148 103 -321 454 -
NP -1,276 -1,793 2,958 1,330 -1,193 242 2,833 -
-
NP to SH -1,274 -1,792 2,959 1,332 -1,192 243 2,834 -
-
Tax Rate - - 16.84% 46.33% - 57.02% -19.08% -
Total Cost 14,534 17,969 17,912 17,681 17,497 18,278 17,723 -12.41%
-
Net Worth 79,984 82,484 83,903 81,069 77,647 77,294 78,180 1.53%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - 863 - - - 1,101 -
Div Payout % - - 29.19% - - - 38.85% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 79,984 82,484 83,903 81,069 77,647 77,294 78,180 1.53%
NOSH 252,141 252,141 252,141 252,141 252,141 252,141 114,610 69.39%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin -9.62% -11.08% 14.17% 7.00% -7.32% 1.31% 13.78% -
ROE -1.59% -2.17% 3.53% 1.64% -1.54% 0.31% 3.62% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 5.30 6.47 8.46 7.74 6.72 7.67 18.67 -56.90%
EPS -0.51 -0.72 1.20 0.54 -0.49 0.10 2.57 -
DPS 0.00 0.00 0.35 0.00 0.00 0.00 1.00 -
NAPS 0.32 0.33 0.34 0.33 0.32 0.32 0.71 -41.30%
Adjusted Per Share Value based on latest NOSH - 252,141
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 5.32 6.49 8.37 7.62 6.54 7.43 8.24 -25.35%
EPS -0.51 -0.72 1.19 0.53 -0.48 0.10 1.14 -
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.44 -
NAPS 0.3208 0.3308 0.3365 0.3251 0.3114 0.31 0.3135 1.55%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.355 0.425 0.375 0.45 0.555 0.64 1.65 -
P/RPS 6.69 6.57 4.43 5.81 8.26 8.35 8.84 -16.99%
P/EPS -69.65 -59.28 31.27 82.99 -112.98 636.17 64.11 -
EY -1.44 -1.69 3.20 1.20 -0.89 0.16 1.56 -
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.61 -
P/NAPS 1.11 1.29 1.10 1.36 1.73 2.00 2.32 -38.90%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 27/06/23 28/03/23 14/12/22 15/09/22 16/06/22 24/03/22 15/12/21 -
Price 0.31 0.385 0.40 0.415 0.37 0.635 0.57 -
P/RPS 5.84 5.95 4.73 5.36 5.51 8.28 3.05 54.38%
P/EPS -60.82 -53.70 33.36 76.54 -75.32 631.20 22.15 -
EY -1.64 -1.86 3.00 1.31 -1.33 0.16 4.52 -
DY 0.00 0.00 0.87 0.00 0.00 0.00 1.75 -
P/NAPS 0.97 1.17 1.18 1.26 1.16 1.98 0.80 13.74%

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