[ICTZONE] QoQ Annualized Quarter Result on 31-Jul-2022 [#1]

Stock
[ICTZONE] ICT ZONE ASIA BERHAD
Announcement Date
23-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 14.41%
YoY- -12.75%
Quarter Report
Latest QR
Upcoming QR
ICTZONE's Result
ICTZONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
Revenue 114,428 116,470 75,058 66,448 52,033 32,636 39,570 42.46%
PBT 8,972 5,182 8,186 6,936 6,429 7,470 5,736 16.08%
Tax -1,517 -1,710 -1,655 -2,036 -2,059 -1,854 -1,765 -4.92%
NP 7,455 3,472 6,531 4,900 4,370 5,616 3,971 23.36%
-
NP to SH 7,342 4,036 6,531 4,900 4,283 5,616 3,971 22.73%
-
Tax Rate 16.91% 33.00% 20.22% 29.35% 32.03% 24.82% 30.77% -
Total Cost 106,973 112,998 68,527 61,548 47,663 27,020 35,599 44.30%
-
Net Worth 58,713 42,700 42,700 37,363 37,363 37,363 32,025 22.39%
Dividend
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
Div 11,742 21,350 10,675 21,350 106 - - -
Div Payout % 159.94% 529.00% 163.45% 435.72% 2.49% - - -
Equity
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
Net Worth 58,713 42,700 42,700 37,363 37,363 37,363 32,025 22.39%
NOSH 587,133 533,757 533,757 533,757 533,757 533,757 533,757 3.22%
Ratio Analysis
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
NP Margin 6.52% 2.98% 8.70% 7.37% 8.40% 17.21% 10.04% -
ROE 12.50% 9.45% 15.29% 13.11% 11.46% 15.03% 12.40% -
Per Share
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
RPS 19.49 21.82 14.06 12.45 9.75 6.11 7.41 38.03%
EPS 1.25 0.66 1.22 0.92 0.82 1.06 0.73 19.63%
DPS 2.00 4.00 2.00 4.00 0.02 0.00 0.00 -
NAPS 0.10 0.08 0.08 0.07 0.07 0.07 0.06 18.56%
Adjusted Per Share Value based on latest NOSH - 533,757
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
RPS 19.49 19.83 12.78 11.32 8.86 5.56 6.74 42.46%
EPS 1.25 0.69 1.11 0.83 0.73 0.96 0.68 22.49%
DPS 2.00 3.64 1.82 3.64 0.02 0.00 0.00 -
NAPS 0.10 0.0727 0.0727 0.0636 0.0636 0.0636 0.0545 22.42%
Price Multiplier on Financial Quarter End Date
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
Date 31/01/24 31/07/23 31/01/23 29/07/22 31/01/22 30/07/21 29/01/21 -
Price 0.22 0.21 0.22 0.22 0.24 0.20 0.20 -
P/RPS 1.13 0.96 1.56 1.77 2.46 3.27 2.70 -25.19%
P/EPS 17.59 27.77 17.98 23.96 29.91 19.01 26.88 -13.18%
EY 5.68 3.60 5.56 4.17 3.34 5.26 3.72 15.15%
DY 9.09 19.05 9.09 18.18 0.08 0.00 0.00 -
P/NAPS 2.20 2.63 2.75 3.14 3.43 2.86 3.33 -12.90%
Price Multiplier on Announcement Date
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
Date 27/03/24 26/09/23 30/03/23 23/09/22 31/03/22 23/09/21 30/03/21 -
Price 0.22 0.24 0.22 0.22 0.22 0.20 0.00 -
P/RPS 1.13 1.10 1.56 1.77 2.26 3.27 0.00 -
P/EPS 17.59 31.74 17.98 23.96 27.42 19.01 0.00 -
EY 5.68 3.15 5.56 4.17 3.65 5.26 0.00 -
DY 9.09 16.67 9.09 18.18 0.09 0.00 0.00 -
P/NAPS 2.20 3.00 2.75 3.14 3.14 2.86 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