[TJSETIA] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TJSETIA] TUJU SETIA BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -79.89%
YoY- -87.94%
Quarter Report
Latest QR
Upcoming QR
TJSETIA's Result
TJSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 393,302 342,464 340,030 340,832 245,773 196,416 209,976 51.77%
PBT -44,895 -53,710 3,034 2,096 11,243 9,100 12,968 -
Tax 11,360 13,966 -858 -412 -2,868 -2,468 -4,092 -
NP -33,535 -39,744 2,176 1,684 8,375 6,632 8,876 -
-
NP to SH -33,535 -39,744 2,176 1,684 8,375 6,632 8,876 -
-
Tax Rate - - 28.28% 19.66% 25.51% 27.12% 31.55% -
Total Cost 426,837 382,208 337,854 339,148 237,398 189,784 201,100 64.93%
-
Net Worth 72,870 76,038 107,721 107,721 107,721 104,553 104,553 -21.33%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 1,584 2,112 - -
Div Payout % - - - - 18.92% 31.85% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 72,870 76,038 107,721 107,721 107,721 104,553 104,553 -21.33%
NOSH 316,828 316,828 316,828 316,828 316,828 316,828 316,828 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -8.53% -11.61% 0.64% 0.49% 3.41% 3.38% 4.23% -
ROE -46.02% -52.27% 2.02% 1.56% 7.77% 6.34% 8.49% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 124.14 108.09 107.32 107.58 77.57 61.99 66.27 51.78%
EPS -10.58 -12.55 0.68 0.52 2.64 2.09 2.80 -
DPS 0.00 0.00 0.00 0.00 0.50 0.67 0.00 -
NAPS 0.23 0.24 0.34 0.34 0.34 0.33 0.33 -21.33%
Adjusted Per Share Value based on latest NOSH - 316,828
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 112.85 98.26 97.57 97.80 70.52 56.36 60.25 51.77%
EPS -9.62 -11.40 0.62 0.48 2.40 1.90 2.55 -
DPS 0.00 0.00 0.00 0.00 0.45 0.61 0.00 -
NAPS 0.2091 0.2182 0.3091 0.3091 0.3091 0.30 0.30 -21.33%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.24 0.265 0.315 0.385 0.495 0.515 0.525 -
P/RPS 0.19 0.25 0.29 0.36 0.64 0.83 0.79 -61.22%
P/EPS -2.27 -2.11 45.86 72.43 18.73 24.60 18.74 -
EY -44.10 -47.34 2.18 1.38 5.34 4.06 5.34 -
DY 0.00 0.00 0.00 0.00 1.01 1.29 0.00 -
P/NAPS 1.04 1.10 0.93 1.13 1.46 1.56 1.59 -24.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 23/08/22 27/05/22 28/02/22 26/11/21 23/08/21 -
Price 0.22 0.26 0.30 0.345 0.435 0.43 0.505 -
P/RPS 0.18 0.24 0.28 0.32 0.56 0.69 0.76 -61.61%
P/EPS -2.08 -2.07 43.68 64.91 16.46 20.54 18.03 -
EY -48.11 -48.25 2.29 1.54 6.08 4.87 5.55 -
DY 0.00 0.00 0.00 0.00 1.15 1.55 0.00 -
P/NAPS 0.96 1.08 0.88 1.01 1.28 1.30 1.53 -26.64%

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