[CME] YoY Cumulative Quarter Result on 30-Jun-2023 [#3]

Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
30-Jun-2023 [#3]
Profit Trend
QoQ- -31.83%
YoY- 67.94%
Quarter Report
View:
Show?
Cumulative Result
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 20,162 12,136 10,837 4,321 27,905 13,315 51,733 -13.98%
PBT -1,645 -1,632 -2,060 -1,117 2,412 -3,964 -4,909 -16.03%
Tax 0 0 0 0 0 0 0 -
NP -1,645 -1,632 -2,060 -1,117 2,412 -3,964 -4,909 -16.03%
-
NP to SH -1,645 -1,632 -2,060 -1,117 2,412 -3,964 -4,909 -16.03%
-
Tax Rate - - - - 0.00% - - -
Total Cost 21,807 13,768 12,897 5,438 25,493 17,279 56,642 -14.15%
-
Net Worth 48,883 49,342 55,214 45,490 37,975 62,513 58,710 -2.88%
Dividend
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 48,883 49,342 55,214 45,490 37,975 62,513 58,710 -2.88%
NOSH 1,048,063 1,033,563 968,597 865,228 584,236 584,236 584,236 9.79%
Ratio Analysis
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -8.16% -13.45% -19.01% -25.85% 8.64% -29.77% -9.49% -
ROE -3.37% -3.31% -3.73% -2.46% 6.35% -6.34% -8.36% -
Per Share
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.94 1.21 1.14 0.55 4.78 2.28 10.66 -23.84%
EPS -0.16 -0.16 -0.22 -0.14 0.41 -0.68 -1.01 -25.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.049 0.058 0.058 0.065 0.107 0.121 -14.03%
Adjusted Per Share Value based on latest NOSH - 1,033,563
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.92 1.16 1.03 0.41 2.66 1.27 4.94 -14.02%
EPS -0.16 -0.16 -0.20 -0.11 0.23 -0.38 -0.47 -15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.0471 0.0527 0.0434 0.0362 0.0596 0.056 -2.89%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/06/24 30/06/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.03 0.025 0.05 0.05 0.02 0.04 0.05 -
P/RPS 1.55 2.07 4.39 9.08 0.42 1.76 0.47 21.01%
P/EPS -18.97 -15.43 -23.11 -35.11 4.84 -5.90 -4.94 24.00%
EY -5.27 -6.48 -4.33 -2.85 20.64 -16.96 -20.23 -19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.86 0.86 0.31 0.37 0.41 7.37%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/08/24 29/08/23 31/05/22 28/05/21 30/06/20 28/05/19 30/05/18 -
Price 0.025 0.03 0.045 0.05 0.035 0.035 0.04 -
P/RPS 1.29 2.49 3.95 9.08 0.73 1.54 0.38 21.58%
P/EPS -15.81 -18.51 -20.80 -35.11 8.48 -5.16 -3.95 24.82%
EY -6.33 -5.40 -4.81 -2.85 11.80 -19.39 -25.29 -19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.78 0.86 0.54 0.33 0.33 7.86%

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