[SIGN] YoY Quarter Result on 30-Sep-2022 [#3]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -79.84%
YoY--%
View:
Show?
Quarter Result
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 183,948 104,478 26,468 35,322 54,195 49,250 54,693 17.54%
PBT 29,140 3,822 439 1,068 5,475 5,488 6,769 21.47%
Tax -6,954 -1,768 -429 -434 -1,641 -1,402 -1,625 21.37%
NP 22,186 2,054 10 634 3,834 4,086 5,144 21.50%
-
NP to SH 14,111 3,150 321 349 3,659 3,495 5,011 14.79%
-
Tax Rate 23.86% 46.26% 97.72% 40.64% 29.97% 25.55% 24.01% -
Total Cost 161,762 102,424 26,458 34,688 50,361 45,164 49,549 17.07%
-
Net Worth 418,897 242,019 168,141 171,142 176,351 159,740 149,136 14.75%
Dividend
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 418,897 242,019 168,141 171,142 176,351 159,740 149,136 14.75%
NOSH 645,497 295,248 240,304 240,304 240,304 240,304 119,309 25.23%
Ratio Analysis
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 12.06% 1.97% 0.04% 1.79% 7.07% 8.30% 9.41% -
ROE 3.37% 1.30% 0.19% 0.20% 2.07% 2.19% 3.36% -
Per Share
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 28.98 36.69 11.81 15.69 23.66 21.27 45.84 -5.92%
EPS 2.20 1.10 0.10 0.20 1.60 1.50 4.20 -8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.85 0.75 0.76 0.77 0.69 1.25 -8.15%
Adjusted Per Share Value based on latest NOSH - 295,248
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 28.50 16.19 4.10 5.47 8.40 7.63 8.47 17.55%
EPS 2.19 0.49 0.05 0.05 0.57 0.54 0.78 14.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.649 0.3749 0.2605 0.2651 0.2732 0.2475 0.231 14.75%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 29/09/23 30/09/22 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.96 1.73 0.39 0.49 0.58 0.975 2.16 -
P/RPS 3.31 4.71 3.30 3.12 2.45 4.58 4.71 -4.59%
P/EPS 43.18 156.37 272.38 316.17 36.30 64.58 51.43 -2.30%
EY 2.32 0.64 0.37 0.32 2.75 1.55 1.94 2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.04 0.52 0.64 0.75 1.41 1.73 -2.32%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/11/23 22/11/22 18/05/20 27/05/19 28/05/18 29/05/17 16/05/16 -
Price 0.935 2.91 0.35 0.49 0.55 0.995 1.05 -
P/RPS 3.23 7.93 2.96 3.12 2.32 4.68 2.29 4.68%
P/EPS 42.05 263.04 244.44 316.17 34.43 65.91 25.00 7.17%
EY 2.38 0.38 0.41 0.32 2.90 1.52 4.00 -6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 3.42 0.47 0.64 0.71 1.44 0.84 7.24%

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