[SPRING] YoY Annualized Quarter Result on 31-Mar-2024 [#1]

Announcement Date
23-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 118.69%
YoY- 538.51%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Revenue 59,152 40,820 55,196 62,716 64,780 0 -
PBT 15,320 2,128 6,468 6,548 9,644 0 -
Tax -3,316 -248 -1,220 -1,492 -1,528 0 -
NP 12,004 1,880 5,248 5,056 8,116 0 -
-
NP to SH 12,004 1,880 5,248 5,056 8,116 0 -
-
Tax Rate 21.64% 11.65% 18.86% 22.79% 15.84% - -
Total Cost 47,148 38,940 49,948 57,660 56,664 0 -
-
Net Worth 91,451 78,980 78,980 74,824 66,509 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Div 8,313 - - - - - -
Div Payout % 69.26% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Net Worth 91,451 78,980 78,980 74,824 66,509 0 -
NOSH 415,689 415,689 415,689 415,689 415,687 500 283.10%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
NP Margin 20.29% 4.61% 9.51% 8.06% 12.53% 0.00% -
ROE 13.13% 2.38% 6.64% 6.76% 12.20% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 14.23 9.82 13.28 15.09 15.58 0.00 -
EPS 2.88 0.44 1.28 1.20 1.96 0.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.19 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 415,689
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 14.23 9.82 13.28 15.09 15.58 0.00 -
EPS 2.89 0.45 1.26 1.22 1.95 0.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.19 0.18 0.16 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 - -
Price 0.20 0.17 0.285 0.34 0.145 0.00 -
P/RPS 1.41 1.73 2.15 2.25 0.93 0.00 -
P/EPS 6.93 37.59 22.57 27.95 7.43 0.00 -
EY 14.44 2.66 4.43 3.58 13.47 0.00 -
DY 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 1.50 1.89 0.91 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 23/05/24 24/05/23 24/05/22 12/05/21 12/06/20 - -
Price 0.23 0.16 0.255 0.305 0.175 0.00 -
P/RPS 1.62 1.63 1.92 2.02 1.12 0.00 -
P/EPS 7.96 35.38 20.20 25.08 8.96 0.00 -
EY 12.56 2.83 4.95 3.99 11.16 0.00 -
DY 8.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.84 1.34 1.69 1.09 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