[ICTZONE] QoQ Annualized Quarter Result on 31-Jan-2022 [#2]

Announcement Date
31-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- -23.74%
YoY- 7.86%
View:
Show?
Annualized Quarter Result
31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 CAGR
Revenue 116,470 75,058 66,448 52,033 32,636 39,570 32,724 52.68%
PBT 5,182 8,186 6,936 6,429 7,470 5,736 4,864 2.13%
Tax -1,710 -1,655 -2,036 -2,059 -1,854 -1,765 -1,088 16.26%
NP 3,472 6,531 4,900 4,370 5,616 3,971 3,776 -2.75%
-
NP to SH 4,036 6,531 4,900 4,283 5,616 3,971 3,776 2.24%
-
Tax Rate 33.00% 20.22% 29.35% 32.03% 24.82% 30.77% 22.37% -
Total Cost 112,998 68,527 61,548 47,663 27,020 35,599 28,948 57.45%
-
Net Worth 42,700 42,700 37,363 37,363 37,363 32,025 0 -
Dividend
31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 CAGR
Div 21,350 10,675 21,350 106 - - - -
Div Payout % 529.00% 163.45% 435.72% 2.49% - - - -
Equity
31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 CAGR
Net Worth 42,700 42,700 37,363 37,363 37,363 32,025 0 -
NOSH 533,757 533,757 533,757 533,757 533,757 533,757 539,428 -0.35%
Ratio Analysis
31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 CAGR
NP Margin 2.98% 8.70% 7.37% 8.40% 17.21% 10.04% 11.54% -
ROE 9.45% 15.29% 13.11% 11.46% 15.03% 12.40% 0.00% -
Per Share
31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 CAGR
RPS 21.82 14.06 12.45 9.75 6.11 7.41 6.07 53.18%
EPS 0.66 1.22 0.92 0.82 1.06 0.73 0.70 -1.94%
DPS 4.00 2.00 4.00 0.02 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.07 0.07 0.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 533,757
31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 CAGR
RPS 19.84 12.78 11.32 8.86 5.56 6.74 5.57 52.71%
EPS 0.69 1.11 0.83 0.73 0.96 0.68 0.64 2.53%
DPS 3.64 1.82 3.64 0.02 0.00 0.00 0.00 -
NAPS 0.0727 0.0727 0.0636 0.0636 0.0636 0.0545 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 CAGR
Date 31/07/23 31/01/23 29/07/22 31/01/22 30/07/21 29/01/21 - -
Price 0.21 0.22 0.22 0.24 0.20 0.20 0.00 -
P/RPS 0.96 1.56 1.77 2.46 3.27 2.70 0.00 -
P/EPS 27.77 17.98 23.96 29.91 19.01 26.88 0.00 -
EY 3.60 5.56 4.17 3.34 5.26 3.72 0.00 -
DY 19.05 9.09 18.18 0.08 0.00 0.00 0.00 -
P/NAPS 2.63 2.75 3.14 3.43 2.86 3.33 0.00 -
Price Multiplier on Announcement Date
31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 CAGR
Date 26/09/23 30/03/23 23/09/22 31/03/22 23/09/21 30/03/21 - -
Price 0.24 0.22 0.22 0.22 0.20 0.00 0.00 -
P/RPS 1.10 1.56 1.77 2.26 3.27 0.00 0.00 -
P/EPS 31.74 17.98 23.96 27.42 19.01 0.00 0.00 -
EY 3.15 5.56 4.17 3.65 5.26 0.00 0.00 -
DY 16.67 9.09 18.18 0.09 0.00 0.00 0.00 -
P/NAPS 3.00 2.75 3.14 3.14 2.86 0.00 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