[INFOM] QoQ Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 56,206 57,542 109,733 42,047 41,940 0 0 - QoQ % -2.32% -47.56% 160.98% 0.26% 0.00% 0.00% - Horiz. % 134.02% 137.20% 261.64% 100.26% 100.00% - -
PBT 8,851 10,434 26,789 6,406 5,819 0 0 - QoQ % -15.17% -61.05% 318.19% 10.09% 0.00% 0.00% - Horiz. % 152.11% 179.31% 460.37% 110.09% 100.00% - -
Tax -1,580 -2,059 -4,053 -1,353 -1,087 0 0 - QoQ % 23.26% 49.20% -199.56% -24.47% 0.00% 0.00% - Horiz. % 145.35% 189.42% 372.86% 124.47% 100.00% - -
NP 7,271 8,375 22,736 5,053 4,732 0 0 - QoQ % -13.18% -63.16% 349.95% 6.78% 0.00% 0.00% - Horiz. % 153.66% 176.99% 480.47% 106.78% 100.00% - -
NP to SH 7,268 8,373 22,724 5,052 4,731 0 0 - QoQ % -13.20% -63.15% 349.80% 6.79% 0.00% 0.00% - Horiz. % 153.63% 176.98% 480.32% 106.79% 100.00% - -
Tax Rate 17.85 % 19.73 % 15.13 % 21.12 % 18.68 % - % - % - QoQ % -9.53% 30.40% -28.36% 13.06% 0.00% 0.00% - Horiz. % 95.56% 105.62% 81.00% 113.06% 100.00% - -
Total Cost 48,935 49,167 86,997 36,994 37,208 0 0 - QoQ % -0.47% -43.48% 135.17% -0.58% 0.00% 0.00% - Horiz. % 131.52% 132.14% 233.81% 99.42% 100.00% - -
Net Worth 120,310 114,297 104,677 80,928 59,742 - - - QoQ % 5.26% 9.19% 29.35% 35.46% 0.00% 0.00% - Horiz. % 201.38% 191.32% 175.21% 135.46% 100.00% - -
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 120,310 114,297 104,677 80,928 59,742 - - - QoQ % 5.26% 9.19% 29.35% 35.46% 0.00% 0.00% - Horiz. % 201.38% 191.32% 175.21% 135.46% 100.00% - -
NOSH 601,250 601,250 601,250 601,250 6,963 - - - QoQ % 0.00% 0.00% 0.00% 8,534.93% 0.00% 0.00% - Horiz. % 8,634.93% 8,634.93% 8,634.93% 8,634.93% 100.00% - -
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 12.94 % 14.55 % 20.72 % 12.02 % 11.28 % - % - % - QoQ % -11.07% -29.78% 72.38% 6.56% 0.00% 0.00% - Horiz. % 114.72% 128.99% 183.69% 106.56% 100.00% - -
ROE 6.04 % 7.33 % 21.71 % 6.24 % 7.92 % - % - % - QoQ % -17.60% -66.24% 247.92% -21.21% 0.00% 0.00% - Horiz. % 76.26% 92.55% 274.12% 78.79% 100.00% - -
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 9.35 9.57 18.25 6.99 602.33 - - - QoQ % -2.30% -47.56% 161.09% -98.84% 0.00% 0.00% - Horiz. % 1.55% 1.59% 3.03% 1.16% 100.00% - -
EPS 1.21 1.39 3.78 0.90 67.95 0.00 0.00 - QoQ % -12.95% -63.23% 320.00% -98.68% 0.00% 0.00% - Horiz. % 1.78% 2.05% 5.56% 1.32% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2001 0.1901 0.1741 0.1346 8.5800 0.0778 - - QoQ % 5.26% 9.19% 29.35% -98.43% 10,928.28% 0.00% - Horiz. % 257.20% 244.34% 223.78% 173.01% 11,028.28% 100.00% -
Adjusted Per Share Value based on latest NOSH - 601,250 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 9.35 9.57 18.25 6.99 6.98 - - - QoQ % -2.30% -47.56% 161.09% 0.14% 0.00% 0.00% - Horiz. % 133.95% 137.11% 261.46% 100.14% 100.00% - -
EPS 1.21 1.39 3.78 0.90 0.79 0.00 0.00 - QoQ % -12.95% -63.23% 320.00% 13.92% 0.00% 0.00% - Horiz. % 153.16% 175.95% 478.48% 113.92% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2001 0.1901 0.1741 0.1346 0.0994 0.0778 - - QoQ % 5.26% 9.19% 29.35% 35.41% 27.76% 0.00% - Horiz. % 257.20% 244.34% 223.78% 173.01% 127.76% 100.00% -
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 - - - -
Price 1.7600 1.5100 1.2500 0.5800 0.0000 0.0000 0.0000 -
P/RPS 18.83 15.78 6.85 8.29 0.00 0.00 0.00 - QoQ % 19.33% 130.36% -17.37% 0.00% 0.00% 0.00% - Horiz. % 227.14% 190.35% 82.63% 100.00% - - -
P/EPS 145.60 108.43 33.07 69.03 0.00 0.00 0.00 - QoQ % 34.28% 227.88% -52.09% 0.00% 0.00% 0.00% - Horiz. % 210.92% 157.08% 47.91% 100.00% - - -
EY 0.69 0.92 3.02 1.45 0.00 0.00 0.00 - QoQ % -25.00% -69.54% 108.28% 0.00% 0.00% 0.00% - Horiz. % 47.59% 63.45% 208.28% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 8.80 7.94 7.18 4.31 0.00 0.00 0.00 - QoQ % 10.83% 10.58% 66.59% 0.00% 0.00% 0.00% - Horiz. % 204.18% 184.22% 166.59% 100.00% - - -
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date - 31/07/23 13/04/23 17/01/23 - - - -
Price 1.7000 1.7300 1.6100 1.4300 0.0000 0.0000 0.0000 -
P/RPS 18.19 18.08 8.82 20.45 0.00 0.00 0.00 - QoQ % 0.61% 104.99% -56.87% 0.00% 0.00% 0.00% - Horiz. % 88.95% 88.41% 43.13% 100.00% - - -
P/EPS 140.63 124.23 42.60 170.19 0.00 0.00 0.00 - QoQ % 13.20% 191.62% -74.97% 0.00% 0.00% 0.00% - Horiz. % 82.63% 72.99% 25.03% 100.00% - - -
EY 0.71 0.80 2.35 0.59 0.00 0.00 0.00 - QoQ % -11.25% -65.96% 298.31% 0.00% 0.00% 0.00% - Horiz. % 120.34% 135.59% 398.31% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 8.50 9.10 9.25 10.62 0.00 0.00 0.00 - QoQ % -6.59% -1.62% -12.90% 0.00% 0.00% 0.00% - Horiz. % 80.04% 85.69% 87.10% 100.00% - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment