[CME] QoQ TTM Result on 30-Sep-2023

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
30-Sep-2023
Profit Trend
QoQ- 11.89%
YoY- 67.63%
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 20,890 20,484 9,368 11,758 12,136 13,241 14,299 28.78%
PBT -1,941 -1,314 -957 -1,295 -1,632 -4,001 -3,437 -31.70%
Tax -143 -143 -143 -143 0 -268 -268 -34.23%
NP -2,084 -1,457 -1,100 -1,438 -1,632 -4,269 -3,705 -31.88%
-
NP to SH -2,084 -1,457 -1,100 -1,438 -1,632 -4,269 -3,705 -31.88%
-
Tax Rate - - - - - - - -
Total Cost 22,974 21,941 10,468 13,196 13,768 17,510 18,004 17.66%
-
Net Worth 48,883 49,750 50,288 49,600 49,342 48,662 51,181 -3.01%
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 48,883 49,750 50,288 49,600 49,342 48,662 51,181 -3.01%
NOSH 1,048,063 1,048,063 1,033,563 1,033,563 1,033,563 1,023,563 1,001,563 3.07%
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 -9.98% -7.11% -11.74% -12.23% -13.45% -32.24% -25.91% -
ROE -4.26% -2.93% -2.19% -2.90% -3.31% -8.77% -7.24% -
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 2.01 1.98 0.91 1.16 1.21 1.33 1.45 24.34%
EPS -0.20 -0.14 -0.11 -0.14 -0.16 -0.43 -0.38 -34.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.048 0.049 0.049 0.049 0.049 0.052 -6.52%
Adjusted Per Share Value based on latest NOSH - 1,033,563
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1.99 1.95 0.89 1.12 1.16 1.26 1.36 28.91%
EPS -0.20 -0.14 -0.10 -0.14 -0.16 -0.41 -0.35 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.0475 0.048 0.0473 0.0471 0.0464 0.0488 -3.03%
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 0.03 0.03 0.03 0.035 0.025 0.03 0.03 -
P/RPS 1.49 1.52 3.29 3.01 2.07 2.25 2.07 -19.69%
P/EPS -14.97 -21.34 -27.99 -24.64 -15.43 -6.98 -7.97 52.29%
EY -6.68 -4.69 -3.57 -4.06 -6.48 -14.33 -12.55 -34.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.61 0.71 0.51 0.61 0.58 6.78%
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 29/08/24 30/05/24 29/02/24 30/11/23 29/08/23 30/05/23 28/02/23 -
Price 0.025 0.025 0.025 0.025 0.03 0.03 0.03 -
P/RPS 1.24 1.26 2.74 2.15 2.49 2.25 2.07 -28.96%
P/EPS -12.48 -17.78 -23.33 -17.60 -18.51 -6.98 -7.97 34.88%
EY -8.01 -5.62 -4.29 -5.68 -5.40 -14.33 -12.55 -25.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.51 0.51 0.61 0.61 0.58 -5.83%

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