[1TECH] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[1TECH] ONETECH SOLUTIONS HOLDINGS BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -153.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
1TECH's Result
1TECH's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 7,015 3,501 5,415 2,323 5,316 0 5,256 10.09%
PBT 1,381 704 700 -482 1,303 0 1,839 -9.09%
Tax -328 -159 -241 -61 -293 0 -566 -16.61%
NP 1,053 545 459 -543 1,010 0 1,273 -6.12%
-
NP to SH 1,053 545 459 -543 1,010 0 1,273 -6.12%
-
Tax Rate 23.75% 22.59% 34.43% - 22.49% - 30.78% -
Total Cost 5,962 2,956 4,956 2,866 4,306 0 3,983 14.37%
-
Net Worth 5,386 5,386 5,212 3,596 3,458 0 2,767 24.83%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 769 384 372 359 - - - -
Div Payout % 73.08% 70.60% 81.11% 0.00% - - - -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 5,386 5,386 5,212 3,596 3,458 0 2,767 24.83%
NOSH 76,950 76,950 76,950 76,950 69,178 69,184 69,184 3.60%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 15.01% 15.57% 8.48% -23.37% 19.00% 0.00% 24.22% -
ROE 19.55% 10.12% 8.81% -15.10% 29.20% 0.00% 46.00% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 9.12 4.55 7.27 3.23 7.68 0.00 7.60 6.25%
EPS 1.37 0.71 0.62 -0.75 1.46 0.00 1.84 -9.35%
DPS 1.00 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.05 0.05 0.00 0.04 20.48%
Adjusted Per Share Value based on latest NOSH - 76,950
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 9.12 4.55 7.04 3.02 6.91 0.00 6.83 10.10%
EPS 1.37 0.71 0.60 -0.71 1.31 0.00 1.65 -6.00%
DPS 1.00 0.50 0.48 0.47 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.0677 0.0467 0.045 0.00 0.036 24.78%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 - - - -
Price 0.195 0.545 0.55 0.55 0.00 0.00 0.00 -
P/RPS 2.14 11.98 7.56 17.03 0.00 0.00 0.00 -
P/EPS 14.25 76.95 89.22 -72.86 0.00 0.00 0.00 -
EY 7.02 1.30 1.12 -1.37 0.00 0.00 0.00 -
DY 5.13 0.92 0.91 0.91 0.00 0.00 0.00 -
P/NAPS 2.79 7.79 7.86 11.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 15/08/22 28/02/22 25/08/21 19/02/21 - - -
Price 0.20 0.20 0.55 0.55 0.00 0.00 0.00 -
P/RPS 2.19 4.40 7.56 17.03 0.00 0.00 0.00 -
P/EPS 14.62 28.24 89.22 -72.86 0.00 0.00 0.00 -
EY 6.84 3.54 1.12 -1.37 0.00 0.00 0.00 -
DY 5.00 2.50 0.91 0.91 0.00 0.00 0.00 -
P/NAPS 2.86 2.86 7.86 11.00 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