[ANNUM] YoY Annualized Quarter Result on 30-Sep-2024

Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024
Profit Trend
QoQ- 55.98%
YoY- -52.23%
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
Revenue 19,000 39,568 369,932 265,492 301,960 -70.67%
PBT -12,743 -8,368 -71,228 46,124 37,208 -
Tax 4 0 565 600 -190 -
NP -12,738 -8,368 -70,663 46,724 37,018 -
-
NP to SH -12,738 -8,368 -70,751 46,192 36,858 -
-
Tax Rate - - - -1.30% 0.51% -
Total Cost 31,739 47,936 440,595 218,768 264,942 -60.97%
-
Net Worth 75,106 88,724 166,073 119,945 155,025 -27.48%
Dividend
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
Net Worth 75,106 88,724 166,073 119,945 155,025 -27.48%
NOSH 227,595 227,500 227,500 97,500 97,500 45.63%
Ratio Analysis
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
NP Margin -67.05% -21.15% -19.10% 17.60% 12.26% -
ROE -16.96% -9.43% -42.60% 38.51% 23.78% -
Per Share
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
RPS 8.35 17.39 162.61 340.87 309.70 -79.86%
EPS -5.60 -3.68 -56.33 59.32 41.44 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.39 0.73 1.54 1.59 -50.21%
Adjusted Per Share Value based on latest NOSH - 227,368
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
RPS 8.36 17.40 162.70 116.77 132.81 -70.66%
EPS -5.60 -3.68 -31.12 20.32 16.21 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3303 0.3902 0.7304 0.5275 0.6818 -27.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
Date 30/09/24 29/09/23 30/06/23 31/03/22 30/06/22 -
Price 0.055 0.135 0.18 0.675 0.40 -
P/RPS 0.66 0.78 0.11 0.20 0.13 105.55%
P/EPS -0.98 -3.67 -0.58 1.14 1.06 -
EY -101.77 -27.25 -172.78 87.86 94.51 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.35 0.25 0.44 0.25 -15.72%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 CAGR
Date 29/11/24 24/11/23 30/08/23 19/05/22 18/08/22 -
Price 0.055 0.095 0.17 0.46 0.405 -
P/RPS 0.66 0.55 0.10 0.13 0.13 105.55%
P/EPS -0.98 -2.58 -0.55 0.78 1.07 -
EY -101.77 -38.72 -182.94 128.93 93.34 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.23 0.30 0.25 -15.72%

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