[SJC] QoQ Quarter Result on 31-Dec-2023

Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023
Profit Trend
QoQ- 626.69%
YoY- 958.21%
Quarter Report
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 12,655 13,766 14,572 10,715 11,144 10,311 12,237 2.26%
PBT -2,959 -3,322 6,080 21 1,586 8,261 451 -
Tax -1,517 0 -764 928 -31 -555 25 -
NP -4,476 -3,322 5,316 949 1,555 7,706 476 -
-
NP to SH -3,787 -1,741 5,799 798 1,489 7,772 548 -
-
Tax Rate - - 12.57% -4,419.05% 1.95% 6.72% -5.54% -
Total Cost 17,131 17,088 9,256 9,766 9,589 2,605 11,761 28.52%
-
Net Worth 70,470 74,741 79,040 60,181 60,181 58,240 54,357 18.91%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 70,470 74,741 79,040 60,181 60,181 58,240 54,357 18.91%
NOSH 213,547 213,547 213,547 194,134 194,134 194,134 194,134 6.56%
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 -35.37% -24.13% 36.48% 8.86% 13.95% 74.74% 3.89% -
ROE -5.37% -2.33% 7.34% 1.33% 2.47% 13.34% 1.01% -
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 5.93 6.45 7.19 5.52 5.74 5.31 6.30 -3.95%
EPS -1.77 -0.82 2.86 0.41 0.77 4.00 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.35 0.39 0.31 0.31 0.30 0.28 11.58%
Adjusted Per Share Value based on latest NOSH - 213,547
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.93 6.45 6.82 5.02 5.22 4.83 5.73 2.31%
EPS -1.77 -0.82 2.72 0.37 0.70 3.64 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.35 0.3701 0.2818 0.2818 0.2727 0.2545 18.92%
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 0.26 0.445 0.51 0.47 0.545 0.525 0.575 -
P/RPS 4.39 6.90 7.09 8.52 9.49 9.88 9.12 -38.60%
P/EPS -14.66 -54.58 17.82 114.34 71.06 13.11 203.70 -
EY -6.82 -1.83 5.61 0.87 1.41 7.63 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.27 1.31 1.52 1.76 1.75 2.05 -47.07%
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 30/08/24 24/05/24 29/02/24 29/11/23 28/08/23 29/05/23 28/02/23 -
Price 0.23 0.34 0.475 0.57 0.505 0.505 0.575 -
P/RPS 3.88 5.27 6.61 10.33 8.80 9.51 9.12 -43.46%
P/EPS -12.97 -41.70 16.60 138.67 65.84 12.61 203.70 -
EY -7.71 -2.40 6.02 0.72 1.52 7.93 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.97 1.22 1.84 1.63 1.68 2.05 -51.17%

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