[TJSETIA] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[TJSETIA] TUJU SETIA BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 102.75%
YoY- 119.0%
Quarter Report
Latest QR
Upcoming QR
TJSETIA's Result
TJSETIA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 585,967 464,394 313,696 149,246 393,302 256,848 170,015 127.65%
PBT -10,150 2,431 2,519 1,285 -44,895 -40,283 1,517 -
Tax 1,234 -745 -718 -363 11,360 10,475 -429 -
NP -8,916 1,686 1,801 922 -33,535 -29,808 1,088 -
-
NP to SH -8,916 1,686 1,801 922 -33,535 -29,808 1,088 -
-
Tax Rate - 30.65% 28.50% 28.25% - - 28.28% -
Total Cost 594,883 462,708 311,895 148,324 426,837 286,656 168,927 130.93%
-
Net Worth 63,365 72,870 72,870 72,870 72,870 76,038 107,721 -29.72%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 63,365 72,870 72,870 72,870 72,870 76,038 107,721 -29.72%
NOSH 316,828 316,828 316,828 316,828 316,828 316,828 316,828 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -1.52% 0.36% 0.57% 0.62% -8.53% -11.61% 0.64% -
ROE -14.07% 2.31% 2.47% 1.27% -46.02% -39.20% 1.01% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 184.95 146.58 99.01 47.11 124.14 81.07 53.66 127.66%
EPS -2.81 0.53 0.57 0.29 -10.58 -9.41 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.23 0.23 0.23 0.23 0.24 0.34 -29.72%
Adjusted Per Share Value based on latest NOSH - 316,828
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 168.13 133.25 90.01 42.82 112.85 73.70 48.78 127.66%
EPS -2.56 0.48 0.52 0.26 -9.62 -8.55 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.2091 0.2091 0.2091 0.2091 0.2182 0.3091 -29.73%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.21 0.235 0.185 0.20 0.24 0.265 0.315 -
P/RPS 0.11 0.16 0.19 0.42 0.19 0.33 0.59 -67.26%
P/EPS -7.46 44.16 32.54 68.73 -2.27 -2.82 91.73 -
EY -13.40 2.26 3.07 1.46 -44.10 -35.50 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.02 0.80 0.87 1.04 1.10 0.93 8.40%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 23/08/23 29/05/23 27/02/23 23/11/22 23/08/22 -
Price 0.21 0.215 0.235 0.185 0.22 0.26 0.30 -
P/RPS 0.11 0.15 0.24 0.39 0.18 0.32 0.56 -66.10%
P/EPS -7.46 40.40 41.34 63.57 -2.08 -2.76 87.36 -
EY -13.40 2.48 2.42 1.57 -48.11 -36.19 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 1.02 0.80 0.96 1.08 0.88 12.45%

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