[TITIJYA] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -89.32%
YoY- 103.5%
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 247,342 158,167 78,113 274,966 207,565 153,358 68,712 135.06%
PBT 45,446 25,004 8,147 11,029 19,547 14,311 5,183 325.77%
Tax -18,208 -10,576 -4,597 -7,486 -11,473 -7,519 -3,317 211.50%
NP 27,238 14,428 3,550 3,543 8,074 6,792 1,866 498.25%
-
NP to SH 18,723 8,006 1,635 485 4,541 4,410 1,181 532.14%
-
Tax Rate 40.07% 42.30% 56.43% 67.88% 58.69% 52.54% 64.00% -
Total Cost 220,104 143,739 74,563 271,423 199,491 146,566 66,846 121.48%
-
Net Worth 1,086,827 1,110,651 1,109,685 1,044,737 1,071,311 1,071,228 1,071,582 0.94%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,086,827 1,110,651 1,109,685 1,044,737 1,071,311 1,071,228 1,071,582 0.94%
NOSH 1,430,927 1,430,927 1,362,619 1,360,229 1,359,922 1,359,640 1,359,640 3.46%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 11.01% 9.12% 4.54% 1.29% 3.89% 4.43% 2.72% -
ROE 1.72% 0.72% 0.15% 0.05% 0.42% 0.41% 0.11% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 18.89 12.10 6.12 21.58 16.27 12.03 5.39 130.90%
EPS 1.42 0.61 0.13 0.04 0.36 0.35 0.09 530.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.85 0.87 0.82 0.84 0.84 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 1,360,229
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 18.29 11.70 5.78 20.34 15.35 11.34 5.08 135.09%
EPS 1.38 0.59 0.12 0.04 0.34 0.33 0.09 518.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8039 0.8215 0.8208 0.7727 0.7924 0.7923 0.7926 0.94%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.27 0.24 0.24 0.245 0.31 0.265 0.32 -
P/RPS 1.43 1.98 3.92 1.14 1.90 2.20 5.94 -61.33%
P/EPS 18.88 39.17 187.23 643.60 87.07 76.63 345.66 -85.62%
EY 5.30 2.55 0.53 0.16 1.15 1.30 0.29 595.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.28 0.30 0.37 0.32 0.38 -8.98%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 24/02/23 30/11/22 30/08/22 27/05/22 25/02/22 26/11/21 -
Price 0.25 0.26 0.245 0.245 0.255 0.26 0.25 -
P/RPS 1.32 2.15 4.00 1.14 1.57 2.16 4.64 -56.77%
P/EPS 17.48 42.43 191.13 643.60 71.62 75.19 270.05 -83.90%
EY 5.72 2.36 0.52 0.16 1.40 1.33 0.37 521.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.28 0.30 0.30 0.31 0.30 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