[TITIJYA] QoQ Cumulative Quarter Result on 30-Jun-2023 [#4]

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- -76.42%
YoY- 810.31%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 199,052 137,418 85,791 362,870 247,342 158,167 78,113 86.45%
PBT 34,944 17,427 9,116 16,919 45,446 25,004 8,147 163.75%
Tax -8,614 -4,741 -4,140 -11,009 -18,208 -10,576 -4,597 51.93%
NP 26,330 12,686 4,976 5,910 27,238 14,428 3,550 279.85%
-
NP to SH 21,164 6,985 1,534 4,415 18,723 8,006 1,635 450.44%
-
Tax Rate 24.65% 27.20% 45.41% 65.07% 40.07% 42.30% 56.43% -
Total Cost 172,722 124,732 80,815 356,960 220,104 143,739 74,563 74.98%
-
Net Worth 1,214,213 1,202,293 1,205,223 1,178,335 1,086,827 1,110,651 1,109,685 6.17%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,214,213 1,202,293 1,205,223 1,178,335 1,086,827 1,110,651 1,109,685 6.17%
NOSH 1,430,927 1,430,927 1,430,927 1,430,927 1,430,927 1,430,927 1,362,619 3.31%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 13.23% 9.23% 5.80% 1.63% 11.01% 9.12% 4.54% -
ROE 1.74% 0.58% 0.13% 0.37% 1.72% 0.72% 0.15% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 14.92 10.29 6.83 27.72 18.89 12.10 6.12 81.04%
EPS 1.58 0.52 0.12 0.33 1.42 0.61 0.13 427.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.96 0.90 0.83 0.85 0.87 3.03%
Adjusted Per Share Value based on latest NOSH - 1,430,927
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 13.91 9.60 6.00 25.36 17.29 11.05 5.46 86.42%
EPS 1.48 0.49 0.11 0.31 1.31 0.56 0.11 464.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8486 0.8402 0.8423 0.8235 0.7595 0.7762 0.7755 6.18%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.26 0.255 0.27 0.255 0.27 0.24 0.24 -
P/RPS 1.74 2.48 3.95 0.92 1.43 1.98 3.92 -41.78%
P/EPS 16.39 48.77 220.97 75.62 18.88 39.17 187.23 -80.25%
EY 6.10 2.05 0.45 1.32 5.30 2.55 0.53 409.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.28 0.28 0.33 0.28 0.28 2.36%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 23/02/24 30/11/23 30/08/23 26/05/23 24/02/23 30/11/22 -
Price 0.275 0.27 0.25 0.29 0.25 0.26 0.245 -
P/RPS 1.84 2.62 3.66 1.05 1.32 2.15 4.00 -40.38%
P/EPS 17.34 51.64 204.60 86.00 17.48 42.43 191.13 -79.78%
EY 5.77 1.94 0.49 1.16 5.72 2.36 0.52 396.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.26 0.32 0.30 0.31 0.28 4.70%

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