[UNIQUE] YoY TTM Result on 30-Sep-2024 [#2]

Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 10.56%
YoY- 109.91%
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 CAGR
Revenue 109,894 92,372 65,040 29.93%
PBT 13,406 6,998 3,884 85.62%
Tax -3,429 -2,245 -1,312 61.55%
NP 9,977 4,753 2,572 96.77%
-
NP to SH 9,977 4,753 2,572 96.77%
-
Tax Rate 25.58% 32.08% 33.78% -
Total Cost 99,917 87,619 62,468 26.43%
-
Net Worth 87,999 80,000 73,809 9.17%
Dividend
30/09/24 30/09/23 30/09/22 CAGR
Div 5,600 2,000 - -
Div Payout % 56.13% 42.08% - -
Equity
30/09/24 30/09/23 30/09/22 CAGR
Net Worth 87,999 80,000 73,809 9.17%
NOSH 400,000 400,000 400,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 CAGR
NP Margin 9.08% 5.15% 3.95% -
ROE 11.34% 5.94% 3.48% -
Per Share
30/09/24 30/09/23 30/09/22 CAGR
RPS 27.47 23.09 17.62 24.82%
EPS 2.49 1.19 0.70 88.44%
DPS 1.40 0.50 0.00 -
NAPS 0.22 0.20 0.20 4.87%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/24 30/09/23 30/09/22 CAGR
RPS 27.47 23.09 16.26 29.93%
EPS 2.49 1.19 0.64 97.06%
DPS 1.40 0.50 0.00 -
NAPS 0.22 0.20 0.1845 9.18%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 CAGR
Date 30/09/24 29/09/23 30/09/22 -
Price 0.35 0.22 0.225 -
P/RPS 1.27 0.95 1.28 -0.39%
P/EPS 14.03 18.51 32.28 -34.03%
EY 7.13 5.40 3.10 51.57%
DY 4.00 2.27 0.00 -
P/NAPS 1.59 1.10 1.13 18.59%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 CAGR
Date 22/11/24 16/11/23 - -
Price 0.395 0.24 0.00 -
P/RPS 1.44 1.04 0.00 -
P/EPS 15.84 20.20 0.00 -
EY 6.31 4.95 0.00 -
DY 3.54 2.08 0.00 -
P/NAPS 1.80 1.20 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