[BETA] QoQ TTM Result on 30-Sep-2022 [#2]

Announcement Date
20-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 202,716 159,270 103,324 48,598 0 -
PBT 23,239 16,928 9,250 6,060 0 -
Tax -6,438 -4,917 -2,946 -1,411 0 -
NP 16,801 12,011 6,304 4,649 0 -
-
NP to SH 16,801 12,011 6,304 4,649 0 -
-
Tax Rate 27.70% 29.05% 31.85% 23.28% - -
Total Cost 185,915 147,259 97,020 43,949 0 -
-
Net Worth 139,500 135,000 135,000 99,449 0 -
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 6,750 2,250 2,250 - - -
Div Payout % 40.18% 18.73% 35.69% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 139,500 135,000 135,000 99,449 0 -
NOSH 450,000 450,000 450,000 382,500 0 -
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.29% 7.54% 6.10% 9.57% 0.00% -
ROE 12.04% 8.90% 4.67% 4.67% 0.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.05 35.39 22.96 12.71 0.00 -
EPS 3.73 2.67 1.40 1.22 0.00 -
DPS 1.50 0.50 0.50 0.00 0.00 -
NAPS 0.31 0.30 0.30 0.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 382,500
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.14 35.47 23.01 10.82 0.00 -
EPS 3.74 2.67 1.40 1.04 0.00 -
DPS 1.50 0.50 0.50 0.00 0.00 -
NAPS 0.3107 0.3006 0.3006 0.2215 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 30/06/23 31/03/23 30/12/22 - - -
Price 0.46 0.445 0.515 0.00 0.00 -
P/RPS 1.02 1.26 2.24 0.00 0.00 -
P/EPS 12.32 16.67 36.76 0.00 0.00 -
EY 8.12 6.00 2.72 0.00 0.00 -
DY 3.26 1.12 0.97 0.00 0.00 -
P/NAPS 1.48 1.48 1.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/07/23 - - - - -
Price 0.475 0.00 0.00 0.00 0.00 -
P/RPS 1.05 0.00 0.00 0.00 0.00 -
P/EPS 12.72 0.00 0.00 0.00 0.00 -
EY 7.86 0.00 0.00 0.00 0.00 -
DY 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.00 0.00 0.00 0.00 -

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