[QUALITY] YoY Cumulative Quarter Result on 30-Apr-2022 [#1]

Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- -47.18%
YoY- -24.57%
View:
Show?
Cumulative Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 39,062 37,041 52,080 59,456 21,286 30,449 26,403 6.73%
PBT 132 -3,565 3,083 4,659 -1,906 -1,682 -2,102 -
Tax -515 -253 -671 -1,134 -53 -32 -42 51.79%
NP -383 -3,818 2,412 3,525 -1,959 -1,714 -2,144 -24.93%
-
NP to SH -723 -3,562 2,063 2,735 -2,427 -1,458 -2,004 -15.61%
-
Tax Rate 390.15% - 21.76% 24.34% - - - -
Total Cost 39,445 40,859 49,668 55,931 23,245 32,163 28,547 5.53%
-
Net Worth 88,681 96,796 107,229 103,172 97,955 100,853 115,924 -4.36%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 88,681 96,796 107,229 103,172 97,955 100,853 115,924 -4.36%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin -0.98% -10.31% 4.63% 5.93% -9.20% -5.63% -8.12% -
ROE -0.82% -3.68% 1.92% 2.65% -2.48% -1.45% -1.73% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 67.39 63.91 89.85 102.58 36.72 52.53 45.55 6.73%
EPS -1.25 -6.15 3.56 4.72 -4.19 -2.52 -3.46 -15.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.67 1.85 1.78 1.69 1.74 2.00 -4.36%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 67.39 63.91 89.85 102.58 36.72 52.53 45.55 6.73%
EPS -1.25 -6.15 3.56 4.72 -4.19 -2.52 -3.46 -15.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.67 1.85 1.78 1.69 1.74 2.00 -4.36%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 1.17 0.93 1.36 1.05 0.80 0.75 0.80 -
P/RPS 1.74 1.46 1.51 1.02 2.18 1.43 1.76 -0.19%
P/EPS -93.80 -15.13 38.21 22.25 -19.11 -29.82 -23.14 26.24%
EY -1.07 -6.61 2.62 4.49 -5.23 -3.35 -4.32 -20.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.74 0.59 0.47 0.43 0.40 11.27%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 27/06/24 28/06/23 29/06/22 29/07/21 29/06/20 27/06/19 28/06/18 -
Price 1.05 0.81 1.20 0.00 0.83 0.795 0.80 -
P/RPS 1.56 1.27 1.34 0.00 2.26 1.51 1.76 -1.98%
P/EPS -84.18 -13.18 33.72 0.00 -19.82 -31.60 -23.14 23.99%
EY -1.19 -7.59 2.97 0.00 -5.04 -3.16 -4.32 -19.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.49 0.65 0.00 0.49 0.46 0.40 9.50%

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