[ICTZONE] QoQ Annualized Quarter Result on 31-Jul-2021 [#1]

Stock
[ICTZONE] ICT ZONE ASIA BERHAD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- 41.43%
YoY- 48.73%
Quarter Report
Latest QR
Upcoming QR
ICTZONE's Result
ICTZONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Revenue 75,058 66,448 52,033 32,636 39,570 32,724 38,910 24.45%
PBT 8,186 6,936 6,429 7,470 5,736 4,864 1,381 80.88%
Tax -1,655 -2,036 -2,059 -1,854 -1,765 -1,088 -332 70.74%
NP 6,531 4,900 4,370 5,616 3,971 3,776 1,049 83.86%
-
NP to SH 6,531 4,900 4,283 5,616 3,971 3,776 1,049 83.86%
-
Tax Rate 20.22% 29.35% 32.03% 24.82% 30.77% 22.37% 24.04% -
Total Cost 68,527 61,548 47,663 27,020 35,599 28,948 37,861 21.84%
-
Net Worth 42,700 37,363 37,363 37,363 32,025 0 26,224 17.62%
Dividend
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Div 10,675 21,350 106 - - - - -
Div Payout % 163.45% 435.72% 2.49% - - - - -
Equity
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Net Worth 42,700 37,363 37,363 37,363 32,025 0 26,224 17.62%
NOSH 533,757 533,757 533,757 533,757 533,757 539,428 524,499 0.58%
Ratio Analysis
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
NP Margin 8.70% 7.37% 8.40% 17.21% 10.04% 11.54% 2.70% -
ROE 15.29% 13.11% 11.46% 15.03% 12.40% 0.00% 4.00% -
Per Share
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
RPS 14.06 12.45 9.75 6.11 7.41 6.07 7.42 23.72%
EPS 1.22 0.92 0.82 1.06 0.73 0.70 0.20 82.61%
DPS 2.00 4.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.07 0.06 0.00 0.05 16.94%
Adjusted Per Share Value based on latest NOSH - 533,757
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
RPS 12.78 11.32 8.86 5.56 6.74 5.57 6.63 24.42%
EPS 1.11 0.83 0.73 0.96 0.68 0.64 0.18 83.27%
DPS 1.82 3.64 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0636 0.0636 0.0636 0.0545 0.00 0.0447 17.58%
Price Multiplier on Financial Quarter End Date
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Date 31/01/23 29/07/22 31/01/22 30/07/21 29/01/21 - - -
Price 0.22 0.22 0.24 0.20 0.20 0.00 0.00 -
P/RPS 1.56 1.77 2.46 3.27 2.70 0.00 0.00 -
P/EPS 17.98 23.96 29.91 19.01 26.88 0.00 0.00 -
EY 5.56 4.17 3.34 5.26 3.72 0.00 0.00 -
DY 9.09 18.18 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.14 3.43 2.86 3.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Date 30/03/23 23/09/22 31/03/22 23/09/21 30/03/21 - - -
Price 0.22 0.22 0.22 0.20 0.00 0.00 0.00 -
P/RPS 1.56 1.77 2.26 3.27 0.00 0.00 0.00 -
P/EPS 17.98 23.96 27.42 19.01 0.00 0.00 0.00 -
EY 5.56 4.17 3.65 5.26 0.00 0.00 0.00 -
DY 9.09 18.18 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.14 3.14 2.86 0.00 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