[QUALITY] QoQ TTM Result on 31-Jul-2023 [#2]

Announcement Date
27-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Jul-2023 [#2]
Profit Trend
QoQ- -38.75%
YoY- -447.42%
View:
Show?
TTM Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 179,898 177,877 183,486 194,934 193,990 209,029 215,951 -11.47%
PBT -6,245 -9,942 -12,040 -9,205 -4,871 1,777 9,567 -
Tax -987 -725 -2,350 -3,325 -3,538 -3,956 -3,526 -57.24%
NP -7,232 -10,667 -14,390 -12,530 -8,409 -2,179 6,041 -
-
NP to SH -8,047 -10,886 -13,277 -11,194 -8,068 -2,443 4,482 -
-
Tax Rate - - - - - 222.62% 36.86% -
Total Cost 187,130 188,544 197,876 207,464 202,399 211,208 209,910 -7.37%
-
Net Worth 88,681 89,261 93,318 92,739 96,796 100,853 109,548 -13.15%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 88,681 89,261 93,318 92,739 96,796 100,853 109,548 -13.15%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin -4.02% -6.00% -7.84% -6.43% -4.33% -1.04% 2.80% -
ROE -9.07% -12.20% -14.23% -12.07% -8.34% -2.42% 4.09% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 310.37 306.89 316.56 336.31 334.68 360.63 372.57 -11.47%
EPS -13.88 -18.78 -22.91 -19.31 -13.92 -4.21 7.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.61 1.60 1.67 1.74 1.89 -13.15%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 310.37 306.89 316.56 336.31 334.68 360.63 372.57 -11.47%
EPS -13.88 -18.78 -22.91 -19.31 -13.92 -4.21 7.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.61 1.60 1.67 1.74 1.89 -13.15%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 1.17 1.05 1.18 1.14 0.93 1.05 0.955 -
P/RPS 0.38 0.34 0.37 0.34 0.28 0.29 0.26 28.81%
P/EPS -8.43 -5.59 -5.15 -5.90 -6.68 -24.91 12.35 -
EY -11.87 -17.89 -19.41 -16.94 -14.97 -4.01 8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.73 0.71 0.56 0.60 0.51 30.49%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 27/06/24 29/03/24 08/12/23 27/09/23 28/06/23 31/03/23 27/12/22 -
Price 1.05 1.11 1.03 1.13 0.81 0.935 1.05 -
P/RPS 0.34 0.36 0.33 0.34 0.24 0.26 0.28 13.83%
P/EPS -7.56 -5.91 -4.50 -5.85 -5.82 -22.18 13.58 -
EY -13.22 -16.92 -22.24 -17.09 -17.18 -4.51 7.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.64 0.71 0.49 0.54 0.56 14.94%

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