[LEFORM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
Revenue 394,712 348,642 382,025 358,424 3.26%
PBT 417 -11,809 15,322 66,268 -81.50%
Tax -72 -730 -4,076 -14,556 -82.93%
NP 345 -12,540 11,246 51,712 -81.14%
-
NP to SH 1,417 -11,601 11,209 50,532 -69.58%
-
Tax Rate 17.27% - 26.60% 21.97% -
Total Cost 394,366 361,182 370,778 306,712 8.73%
-
Net Worth 214,894 210,007 175,500 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
Net Worth 214,894 210,007 175,500 0 -
NOSH 1,481,013 1,481,013 1,170,000 1,173,343 8.06%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
NP Margin 0.09% -3.60% 2.94% 14.43% -
ROE 0.66% -5.52% 6.39% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
RPS 26.65 23.54 32.65 30.55 -4.44%
EPS 0.09 -0.79 0.96 4.31 -72.43%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1418 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,165,531
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
RPS 26.65 23.54 25.79 24.20 3.26%
EPS 0.09 -0.79 0.76 3.41 -70.19%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1418 0.1185 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
Date 30/09/24 29/09/23 - - -
Price 0.15 0.225 0.00 0.00 -
P/RPS 0.56 0.96 0.00 0.00 -
P/EPS 156.74 -28.72 0.00 0.00 -
EY 0.64 -3.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.59 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 CAGR
Date 18/11/24 20/11/23 29/11/22 - -
Price 0.15 0.29 0.00 0.00 -
P/RPS 0.56 1.23 0.00 0.00 -
P/EPS 156.74 -37.02 0.00 0.00 -
EY 0.64 -2.70 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.05 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