[ITMAX] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[ITMAX] ITMAX SYSTEM BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 46.24%
YoY- 38.82%
Quarter Report
Latest QR
Upcoming QR
ITMAX's Result
ITMAX's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 107,092 68,033 34,680 107,281 71,515 40,740 19,257 213.56%
PBT 60,612 39,113 20,280 56,317 37,466 20,848 9,204 250.93%
Tax -14,024 -8,813 -5,096 -15,730 -9,713 -5,394 -2,528 213.04%
NP 46,588 30,300 15,184 40,587 27,753 15,454 6,676 264.74%
-
NP to SH 46,613 30,305 15,184 40,587 27,753 15,454 6,676 264.87%
-
Tax Rate 23.14% 22.53% 25.13% 27.93% 25.92% 25.87% 27.47% -
Total Cost 60,504 37,733 19,496 66,694 43,762 25,286 12,581 184.64%
-
Net Worth 329,033 308,450 298,167 195,169 0 0 0 -
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 5,576 - - - -
Div Payout % - - - 13.74% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 329,033 308,450 298,167 195,169 0 0 0 -
NOSH 1,028,256 1,028,183 1,028,163 1,028,000 4,000 3,999 4,000 3929.28%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 43.50% 44.54% 43.78% 37.83% 38.81% 37.93% 34.67% -
ROE 14.17% 9.82% 5.09% 20.80% 0.00% 0.00% 0.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.42 6.62 3.37 15.39 1,787.88 1,018.50 481.43 -92.21%
EPS 4.53 2.95 1.48 23.00 694.00 386.35 166.90 -90.94%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.29 0.28 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,028,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.40 6.61 3.37 10.42 6.95 3.96 1.87 213.57%
EPS 4.53 2.94 1.48 3.94 2.70 1.50 0.65 264.42%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.3196 0.2996 0.2896 0.1896 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 - - - -
Price 1.81 1.40 1.35 1.42 0.00 0.00 0.00 -
P/RPS 17.38 21.16 40.02 9.23 0.00 0.00 0.00 -
P/EPS 39.93 47.50 91.41 24.39 0.00 0.00 0.00 -
EY 2.50 2.11 1.09 4.10 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 5.66 4.67 4.66 5.07 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 23/08/23 18/05/23 27/02/23 08/12/22 - - -
Price 1.74 1.43 1.49 1.43 0.00 0.00 0.00 -
P/RPS 16.71 21.61 44.17 9.29 0.00 0.00 0.00 -
P/EPS 38.38 48.52 100.89 24.56 0.00 0.00 0.00 -
EY 2.61 2.06 0.99 4.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 5.44 4.77 5.14 5.11 0.00 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