[CATCHA] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -12.36%
YoY- 267.53%
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 36,738 22,765 0 0 0 0 0 -
PBT 6,733 4,124 -1,081 -1,518 -506 -866 -1,108 -
Tax -2,158 -1,524 -2 -22 -34 8 -46 89.79%
NP 4,574 2,600 -1,084 -1,541 -541 -858 -1,154 -
-
NP to SH 4,536 1,816 -1,084 -1,541 -541 -858 -1,201 -
-
Tax Rate 32.05% 36.95% - - - - - -
Total Cost 32,164 20,165 1,084 1,541 541 858 1,154 74.03%
-
Net Worth 41,870 56,333 1,346 4,039 5,385 5,385 6,732 35.57%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 41,870 56,333 1,346 4,039 5,385 5,385 6,732 35.57%
NOSH 261,692 352,085 134,640 134,640 134,640 134,640 134,640 11.70%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.45% 11.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 10.83% 3.22% -80.51% -38.16% -10.05% -15.94% -17.85% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 14.04 6.47 0.00 0.00 0.00 0.00 0.00 -
EPS 1.73 0.52 -0.80 -1.15 -0.40 -0.64 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.01 0.03 0.04 0.04 0.05 21.37%
Adjusted Per Share Value based on latest NOSH - 352,085
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 14.06 8.71 0.00 0.00 0.00 0.00 0.00 -
EPS 1.74 0.70 -0.41 -0.59 -0.21 -0.33 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1603 0.2156 0.0052 0.0155 0.0206 0.0206 0.0258 35.54%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.34 0.535 0.185 0.20 0.19 0.13 0.32 -
P/RPS 2.42 8.27 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.62 103.73 -22.98 -17.47 -47.26 -20.38 -35.86 -
EY 5.10 0.96 -4.35 -5.72 -2.12 -4.91 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 3.34 18.50 6.67 4.75 3.25 6.40 -16.73%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 29/11/23 22/11/22 23/11/21 26/11/20 27/11/19 29/11/18 -
Price 0.33 0.435 0.185 0.16 0.205 0.135 0.25 -
P/RPS 2.35 6.73 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.04 84.34 -22.98 -13.98 -50.99 -21.17 -28.02 -
EY 5.25 1.19 -4.35 -7.15 -1.96 -4.72 -3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.72 18.50 5.33 5.13 3.38 5.00 -13.72%

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