[TJSETIA] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TJSETIA] TUJU SETIA BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -1926.47%
YoY- -699.28%
Quarter Report
Latest QR
Upcoming QR
TJSETIA's Result
TJSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 627,392 596,984 393,302 342,464 340,030 340,832 245,773 87.10%
PBT 5,038 5,140 -44,895 -53,710 3,034 2,096 11,243 -41.52%
Tax -1,436 -1,452 11,360 13,966 -858 -412 -2,868 -37.02%
NP 3,602 3,688 -33,535 -39,744 2,176 1,684 8,375 -43.11%
-
NP to SH 3,602 3,688 -33,535 -39,744 2,176 1,684 8,375 -43.11%
-
Tax Rate 28.50% 28.25% - - 28.28% 19.66% 25.51% -
Total Cost 623,790 593,296 426,837 382,208 337,854 339,148 237,398 90.75%
-
Net Worth 72,870 72,870 72,870 76,038 107,721 107,721 107,721 -22.99%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - 1,584 -
Div Payout % - - - - - - 18.92% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 72,870 72,870 72,870 76,038 107,721 107,721 107,721 -22.99%
NOSH 316,828 316,828 316,828 316,828 316,828 316,828 316,828 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.57% 0.62% -8.53% -11.61% 0.64% 0.49% 3.41% -
ROE 4.94% 5.06% -46.02% -52.27% 2.02% 1.56% 7.77% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 198.02 188.42 124.14 108.09 107.32 107.58 77.57 87.10%
EPS 1.14 1.16 -10.58 -12.55 0.68 0.52 2.64 -42.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.23 0.23 0.23 0.24 0.34 0.34 0.34 -22.99%
Adjusted Per Share Value based on latest NOSH - 316,828
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 180.02 171.30 112.85 98.26 97.57 97.80 70.52 87.10%
EPS 1.03 1.06 -9.62 -11.40 0.62 0.48 2.40 -43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
NAPS 0.2091 0.2091 0.2091 0.2182 0.3091 0.3091 0.3091 -22.99%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.185 0.20 0.24 0.265 0.315 0.385 0.495 -
P/RPS 0.09 0.11 0.19 0.25 0.29 0.36 0.64 -73.05%
P/EPS 16.27 17.18 -2.27 -2.11 45.86 72.43 18.73 -8.98%
EY 6.15 5.82 -44.10 -47.34 2.18 1.38 5.34 9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
P/NAPS 0.80 0.87 1.04 1.10 0.93 1.13 1.46 -33.11%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 29/05/23 27/02/23 23/11/22 23/08/22 27/05/22 28/02/22 -
Price 0.235 0.185 0.22 0.26 0.30 0.345 0.435 -
P/RPS 0.12 0.10 0.18 0.24 0.28 0.32 0.56 -64.29%
P/EPS 20.67 15.89 -2.08 -2.07 43.68 64.91 16.46 16.44%
EY 4.84 6.29 -48.11 -48.25 2.29 1.54 6.08 -14.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.15 -
P/NAPS 1.02 0.80 0.96 1.08 0.88 1.01 1.28 -14.08%

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