[1TECH] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 184.53%
YoY- -54.55%
View:
Show?
Cumulative Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 2,400 7,015 3,501 5,415 2,323 5,316 0 -
PBT -675 1,381 704 700 -482 1,303 0 -
Tax 13 -328 -159 -241 -61 -293 0 -
NP -662 1,053 545 459 -543 1,010 0 -
-
NP to SH -662 1,053 545 459 -543 1,010 0 -
-
Tax Rate - 23.75% 22.59% 34.43% - 22.49% - -
Total Cost 3,062 5,962 2,956 4,956 2,866 4,306 0 -
-
Net Worth 4,616 5,386 5,386 5,212 3,596 3,458 0 -
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div - 769 384 372 359 - - -
Div Payout % - 73.08% 70.60% 81.11% 0.00% - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 4,616 5,386 5,386 5,212 3,596 3,458 0 -
NOSH 76,950 76,950 76,950 76,950 76,950 69,178 69,184 3.60%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin -27.58% 15.01% 15.57% 8.48% -23.37% 19.00% 0.00% -
ROE -14.34% 19.55% 10.12% 8.81% -15.10% 29.20% 0.00% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 3.12 9.12 4.55 7.27 3.23 7.68 0.00 -
EPS -0.86 1.37 0.71 0.62 -0.75 1.46 0.00 -
DPS 0.00 1.00 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.06 0.07 0.07 0.07 0.05 0.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 76,950
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 3.12 9.12 4.55 7.04 3.02 6.91 0.00 -
EPS -0.86 1.37 0.71 0.60 -0.71 1.31 0.00 -
DPS 0.00 1.00 0.50 0.48 0.47 0.00 0.00 -
NAPS 0.06 0.07 0.07 0.0677 0.0467 0.045 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 - - -
Price 0.20 0.195 0.545 0.55 0.55 0.00 0.00 -
P/RPS 6.41 2.14 11.98 7.56 17.03 0.00 0.00 -
P/EPS -23.25 14.25 76.95 89.22 -72.86 0.00 0.00 -
EY -4.30 7.02 1.30 1.12 -1.37 0.00 0.00 -
DY 0.00 5.13 0.92 0.91 0.91 0.00 0.00 -
P/NAPS 3.33 2.79 7.79 7.86 11.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 28/08/23 27/02/23 15/08/22 28/02/22 25/08/21 19/02/21 - -
Price 0.20 0.20 0.20 0.55 0.55 0.00 0.00 -
P/RPS 6.41 2.19 4.40 7.56 17.03 0.00 0.00 -
P/EPS -23.25 14.62 28.24 89.22 -72.86 0.00 0.00 -
EY -4.30 6.84 3.54 1.12 -1.37 0.00 0.00 -
DY 0.00 5.00 2.50 0.91 0.91 0.00 0.00 -
P/NAPS 3.33 2.86 2.86 7.86 11.00 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