[ICTZONE] QoQ Quarter Result on 31-Jul-2021 [#1]

Stock
[ICTZONE] ICT ZONE ASIA BERHAD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- 39.7%
YoY- 48.73%
Quarter Report
Latest QR
Upcoming QR
ICTZONE's Result
ICTZONE's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Revenue 41,834 33,224 35,715 16,318 23,208 16,362 26,359 16.62%
PBT 4,718 3,468 2,694 3,735 3,231 2,432 1,786 38.19%
Tax -637 -1,018 -1,132 -927 -1,221 -544 -20 216.64%
NP 4,081 2,450 1,562 2,808 2,010 1,888 1,766 32.17%
-
NP to SH 4,081 2,450 1,475 2,808 2,010 1,888 1,766 32.17%
-
Tax Rate 13.50% 29.35% 42.02% 24.82% 37.79% 22.37% 1.12% -
Total Cost 37,753 30,774 34,153 13,510 21,198 14,474 24,593 15.34%
-
Net Worth 42,700 37,363 37,363 37,363 32,025 0 26,757 16.84%
Dividend
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Div 10,675 10,675 106 - - - - -
Div Payout % 261.58% 435.72% 7.24% - - - - -
Equity
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Net Worth 42,700 37,363 37,363 37,363 32,025 0 26,757 16.84%
NOSH 533,757 533,757 533,757 533,757 533,757 539,428 535,151 -0.08%
Ratio Analysis
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
NP Margin 9.76% 7.37% 4.37% 17.21% 8.66% 11.54% 6.70% -
ROE 9.56% 6.56% 3.95% 7.52% 6.28% 0.00% 6.60% -
Per Share
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
RPS 7.84 6.22 6.69 3.06 4.35 3.03 4.93 16.70%
EPS 0.76 0.46 0.29 0.53 0.38 0.35 0.33 32.02%
DPS 2.00 2.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.07 0.06 0.00 0.05 16.94%
Adjusted Per Share Value based on latest NOSH - 533,757
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
RPS 7.12 5.66 6.08 2.78 3.95 2.79 4.49 16.59%
EPS 0.69 0.42 0.25 0.48 0.34 0.32 0.30 31.96%
DPS 1.82 1.82 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0636 0.0636 0.0636 0.0545 0.00 0.0456 16.80%
Price Multiplier on Financial Quarter End Date
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Date 31/01/23 29/07/22 31/01/22 30/07/21 29/01/21 - - -
Price 0.22 0.22 0.24 0.20 0.20 0.00 0.00 -
P/RPS 2.81 3.53 3.59 6.54 4.60 0.00 0.00 -
P/EPS 28.77 47.93 86.85 38.02 53.11 0.00 0.00 -
EY 3.48 2.09 1.15 2.63 1.88 0.00 0.00 -
DY 9.09 9.09 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.14 3.43 2.86 3.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Date 30/03/23 23/09/22 31/03/22 23/09/21 30/03/21 - - -
Price 0.22 0.22 0.22 0.20 0.00 0.00 0.00 -
P/RPS 2.81 3.53 3.29 6.54 0.00 0.00 0.00 -
P/EPS 28.77 47.93 79.61 38.02 0.00 0.00 0.00 -
EY 3.48 2.09 1.26 2.63 0.00 0.00 0.00 -
DY 9.09 9.09 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.14 3.14 2.86 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