[TJSETIA] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[TJSETIA] TUJU SETIA BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 26.28%
YoY- -48.52%
Quarter Report
Latest QR
Upcoming QR
TJSETIA's Result
TJSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 342,464 340,030 340,832 245,773 196,416 209,976 237,160 27.72%
PBT -53,710 3,034 2,096 11,243 9,100 12,968 19,544 -
Tax 13,966 -858 -412 -2,868 -2,468 -4,092 -5,584 -
NP -39,744 2,176 1,684 8,375 6,632 8,876 13,960 -
-
NP to SH -39,744 2,176 1,684 8,375 6,632 8,876 13,960 -
-
Tax Rate - 28.28% 19.66% 25.51% 27.12% 31.55% 28.57% -
Total Cost 382,208 337,854 339,148 237,398 189,784 201,100 223,200 43.08%
-
Net Worth 76,038 107,721 107,721 107,721 104,553 104,553 66,534 9.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 1,584 2,112 - - -
Div Payout % - - - 18.92% 31.85% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 76,038 107,721 107,721 107,721 104,553 104,553 66,534 9.30%
NOSH 316,828 316,828 316,828 316,828 316,828 316,828 316,828 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -11.61% 0.64% 0.49% 3.41% 3.38% 4.23% 5.89% -
ROE -52.27% 2.02% 1.56% 7.77% 6.34% 8.49% 20.98% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 108.09 107.32 107.58 77.57 61.99 66.27 74.85 27.73%
EPS -12.55 0.68 0.52 2.64 2.09 2.80 4.40 -
DPS 0.00 0.00 0.00 0.50 0.67 0.00 0.00 -
NAPS 0.24 0.34 0.34 0.34 0.33 0.33 0.21 9.30%
Adjusted Per Share Value based on latest NOSH - 316,828
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 98.26 97.57 97.80 70.52 56.36 60.25 68.05 27.72%
EPS -11.40 0.62 0.48 2.40 1.90 2.55 4.01 -
DPS 0.00 0.00 0.00 0.45 0.61 0.00 0.00 -
NAPS 0.2182 0.3091 0.3091 0.3091 0.30 0.30 0.1909 9.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 - -
Price 0.265 0.315 0.385 0.495 0.515 0.525 0.00 -
P/RPS 0.25 0.29 0.36 0.64 0.83 0.79 0.00 -
P/EPS -2.11 45.86 72.43 18.73 24.60 18.74 0.00 -
EY -47.34 2.18 1.38 5.34 4.06 5.34 0.00 -
DY 0.00 0.00 0.00 1.01 1.29 0.00 0.00 -
P/NAPS 1.10 0.93 1.13 1.46 1.56 1.59 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 27/05/22 28/02/22 26/11/21 23/08/21 25/05/21 -
Price 0.26 0.30 0.345 0.435 0.43 0.505 0.715 -
P/RPS 0.24 0.28 0.32 0.56 0.69 0.76 0.96 -60.28%
P/EPS -2.07 43.68 64.91 16.46 20.54 18.03 16.23 -
EY -48.25 2.29 1.54 6.08 4.87 5.55 6.16 -
DY 0.00 0.00 0.00 1.15 1.55 0.00 0.00 -
P/NAPS 1.08 0.88 1.01 1.28 1.30 1.53 3.40 -53.41%

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