[SIGN] QoQ Quarter Result on 31-Mar-2024 [#1]

Announcement Date
28-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -67.34%
YoY- 143.76%
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 203,372 150,477 172,845 183,948 177,558 88,560 105,681 54.77%
PBT 25,399 13,279 32,032 29,140 31,320 3,933 9,613 91.23%
Tax -6,915 -4,145 -9,909 -6,954 -5,274 -1,268 -4,486 33.47%
NP 18,484 9,134 22,123 22,186 26,046 2,665 5,127 135.30%
-
NP to SH 10,449 5,275 16,152 14,111 20,657 2,164 3,697 100.02%
-
Tax Rate 27.23% 31.21% 30.93% 23.86% 16.84% 32.24% 46.67% -
Total Cost 184,888 141,343 150,722 161,762 151,512 85,895 100,554 50.14%
-
Net Worth 342,734 418,897 412,550 418,897 453,089 246,369 249,268 23.67%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 253 - - - - - -
Div Payout % - 4.81% - - - - - -
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 342,734 418,897 412,550 418,897 453,089 246,369 249,268 23.67%
NOSH 645,497 645,497 645,497 645,497 645,497 295,248 295,248 68.53%
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 9.09% 6.07% 12.80% 12.06% 14.67% 3.01% 4.85% -
ROE 3.05% 1.26% 3.92% 3.37% 4.56% 0.88% 1.48% -
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 32.04 23.71 27.23 28.98 28.22 30.55 36.46 -8.26%
EPS 1.60 0.80 2.50 2.20 3.30 0.70 1.30 14.86%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.66 0.65 0.66 0.72 0.85 0.86 -26.69%
Adjusted Per Share Value based on latest NOSH - 645,497
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 31.51 23.31 26.78 28.50 27.51 13.72 16.37 54.80%
EPS 1.62 0.82 2.50 2.19 3.20 0.34 0.57 100.77%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.531 0.649 0.6391 0.649 0.7019 0.3817 0.3862 23.67%
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 1.33 0.97 0.855 0.96 1.31 2.55 2.35 -
P/RPS 4.15 4.09 3.14 3.31 4.64 8.35 6.45 -25.49%
P/EPS 80.79 116.71 33.60 43.18 39.91 341.55 184.24 -42.31%
EY 1.24 0.86 2.98 2.32 2.51 0.29 0.54 74.14%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.47 1.32 1.45 1.82 3.00 2.73 -6.71%
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 26/08/24 28/05/24 28/02/24 27/11/23 28/08/23 29/05/23 22/02/23 -
Price 1.28 1.55 0.87 0.935 1.24 1.29 2.42 -
P/RPS 3.99 6.54 3.19 3.23 4.39 4.22 6.64 -28.81%
P/EPS 77.75 186.50 34.19 42.05 37.78 172.78 189.73 -44.85%
EY 1.29 0.54 2.93 2.38 2.65 0.58 0.53 81.04%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.35 1.34 1.42 1.72 1.52 2.81 -10.74%

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