[TJSETIA] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[TJSETIA] TUJU SETIA BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -2839.71%
YoY- -699.28%
Quarter Report
Latest QR
Upcoming QR
TJSETIA's Result
TJSETIA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 313,696 149,246 393,302 256,848 170,015 85,208 245,773 17.71%
PBT 2,519 1,285 -44,895 -40,283 1,517 524 11,243 -63.21%
Tax -718 -363 11,360 10,475 -429 -103 -2,868 -60.37%
NP 1,801 922 -33,535 -29,808 1,088 421 8,375 -64.20%
-
NP to SH 1,801 922 -33,535 -29,808 1,088 421 8,375 -64.20%
-
Tax Rate 28.50% 28.25% - - 28.28% 19.66% 25.51% -
Total Cost 311,895 148,324 426,837 286,656 168,927 84,787 237,398 20.01%
-
Net Worth 72,870 72,870 72,870 76,038 107,721 107,721 107,721 -22.99%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - 1,584 -
Div Payout % - - - - - - 18.92% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 72,870 72,870 72,870 76,038 107,721 107,721 107,721 -22.99%
NOSH 316,828 316,828 316,828 316,828 316,828 316,828 316,828 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.57% 0.62% -8.53% -11.61% 0.64% 0.49% 3.41% -
ROE 2.47% 1.27% -46.02% -39.20% 1.01% 0.39% 7.77% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 99.01 47.11 124.14 81.07 53.66 26.89 77.57 17.72%
EPS 0.57 0.29 -10.58 -9.41 0.34 0.13 2.64 -64.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.23 0.23 0.23 0.24 0.34 0.34 0.34 -22.99%
Adjusted Per Share Value based on latest NOSH - 316,828
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 90.01 42.82 112.85 73.70 48.78 24.45 70.52 17.71%
EPS 0.52 0.26 -9.62 -8.55 0.31 0.12 2.40 -64.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
NAPS 0.2091 0.2091 0.2091 0.2182 0.3091 0.3091 0.3091 -22.99%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.185 0.20 0.24 0.265 0.315 0.385 0.495 -
P/RPS 0.19 0.42 0.19 0.33 0.59 1.43 0.64 -55.59%
P/EPS 32.54 68.73 -2.27 -2.82 91.73 289.74 18.73 44.66%
EY 3.07 1.46 -44.10 -35.50 1.09 0.35 5.34 -30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
P/NAPS 0.80 0.87 1.04 1.10 0.93 1.13 1.46 -33.11%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 29/05/23 27/02/23 23/11/22 23/08/22 27/05/22 28/02/22 -
Price 0.235 0.185 0.22 0.26 0.30 0.345 0.435 -
P/RPS 0.24 0.39 0.18 0.32 0.56 1.28 0.56 -43.24%
P/EPS 41.34 63.57 -2.08 -2.76 87.36 259.63 16.46 85.08%
EY 2.42 1.57 -48.11 -36.19 1.14 0.39 6.08 -45.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.15 -
P/NAPS 1.02 0.80 0.96 1.08 0.88 1.01 1.28 -14.08%

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