[IDBTECH] QoQ Quarter Result on 30-Jun-2021 [#2]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -165.18%
YoY- -9.9%
View:
Show?
Quarter Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 3,186 2,708 1,542 1,486 2,259 1,428 1,951 17.74%
PBT 965 1,217 -5 -299 692 -307 -140 -
Tax -276 -323 -72 -23 -198 14 -115 33.85%
NP 689 894 -77 -322 494 -293 -255 -
-
NP to SH 689 894 -77 -322 494 -293 -255 -
-
Tax Rate 28.60% 26.54% - - 28.61% - - -
Total Cost 2,497 1,814 1,619 1,808 1,765 1,721 2,206 4.21%
-
Net Worth 4,749 4,550 3,650 3,749 4,050 3,599 3,849 7.24%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div - 500 - - - - - -
Div Payout % - 55.93% - - - - - -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 4,749 4,550 3,650 3,749 4,050 3,599 3,849 7.24%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 21.63% 33.01% -4.99% -21.67% 21.87% -20.52% -13.07% -
ROE 14.51% 19.65% -2.11% -8.59% 12.20% -8.14% -6.62% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 0.64 0.54 0.31 0.30 0.45 0.29 0.39 17.93%
EPS 0.14 0.18 -0.02 -0.06 0.10 -0.06 -0.05 -
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0091 0.0073 0.0075 0.0081 0.0072 0.0077 7.24%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 0.64 0.54 0.31 0.30 0.45 0.29 0.39 17.93%
EPS 0.14 0.18 -0.02 -0.06 0.10 -0.06 -0.05 -
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0091 0.0073 0.0075 0.0081 0.0072 0.0077 7.24%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 -
Price 0.09 0.09 0.09 0.07 0.10 0.10 0.10 -
P/RPS 14.12 16.62 29.18 23.55 22.13 35.01 25.63 -18.00%
P/EPS 65.31 50.34 -584.42 -108.70 101.21 -170.65 -196.08 -
EY 1.53 1.99 -0.17 -0.92 0.99 -0.59 -0.51 -
DY 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.47 9.89 12.33 9.33 12.35 13.89 12.99 -9.99%
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 16/02/23 26/08/22 23/02/22 27/08/21 24/02/21 26/08/20 18/02/20 -
Price 0.125 0.09 0.09 0.07 0.00 0.10 0.10 -
P/RPS 19.62 16.62 29.18 23.55 0.00 35.01 25.63 -8.51%
P/EPS 90.71 50.34 -584.42 -108.70 0.00 -170.65 -196.08 -
EY 1.10 1.99 -0.17 -0.92 0.00 -0.59 -0.51 -
DY 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.16 9.89 12.33 9.33 0.00 13.89 12.99 0.43%

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