[ICTZONE] QoQ Quarter Result on 31-Jul-2022 [#1]

Stock
[ICTZONE] ICT ZONE ASIA BERHAD
Announcement Date
23-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 66.1%
YoY- -12.75%
Quarter Report
Latest QR
Upcoming QR
ICTZONE's Result
ICTZONE's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
Revenue 56,193 58,235 41,834 33,224 35,715 16,318 23,208 34.28%
PBT 6,382 2,591 4,718 3,468 2,694 3,735 3,231 25.47%
Tax -663 -855 -637 -1,018 -1,132 -927 -1,221 -18.41%
NP 5,719 1,736 4,081 2,450 1,562 2,808 2,010 41.70%
-
NP to SH 5,324 2,018 4,081 2,450 1,475 2,808 2,010 38.36%
-
Tax Rate 10.39% 33.00% 13.50% 29.35% 42.02% 24.82% 37.79% -
Total Cost 50,474 56,499 37,753 30,774 34,153 13,510 21,198 33.53%
-
Net Worth 58,713 42,700 42,700 37,363 37,363 37,363 32,025 22.39%
Dividend
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
Div 11,742 10,675 10,675 10,675 106 - - -
Div Payout % 220.56% 529.00% 261.58% 435.72% 7.24% - - -
Equity
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
Net Worth 58,713 42,700 42,700 37,363 37,363 37,363 32,025 22.39%
NOSH 587,133 533,757 533,757 533,757 533,757 533,757 533,757 3.22%
Ratio Analysis
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
NP Margin 10.18% 2.98% 9.76% 7.37% 4.37% 17.21% 8.66% -
ROE 9.07% 4.73% 9.56% 6.56% 3.95% 7.52% 6.28% -
Per Share
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
RPS 9.57 10.91 7.84 6.22 6.69 3.06 4.35 30.05%
EPS 0.91 0.33 0.76 0.46 0.29 0.53 0.38 33.78%
DPS 2.00 2.00 2.00 2.00 0.02 0.00 0.00 -
NAPS 0.10 0.08 0.08 0.07 0.07 0.07 0.06 18.56%
Adjusted Per Share Value based on latest NOSH - 533,757
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
RPS 9.57 9.92 7.12 5.66 6.08 2.78 3.95 34.30%
EPS 0.91 0.34 0.69 0.42 0.25 0.48 0.34 38.84%
DPS 2.00 1.82 1.82 1.82 0.02 0.00 0.00 -
NAPS 0.10 0.0727 0.0727 0.0636 0.0636 0.0636 0.0545 22.42%
Price Multiplier on Financial Quarter End Date
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
Date 31/01/24 31/07/23 31/01/23 29/07/22 31/01/22 30/07/21 29/01/21 -
Price 0.22 0.21 0.22 0.22 0.24 0.20 0.20 -
P/RPS 2.30 1.92 2.81 3.53 3.59 6.54 4.60 -20.62%
P/EPS 24.26 55.54 28.77 47.93 86.85 38.02 53.11 -22.98%
EY 4.12 1.80 3.48 2.09 1.15 2.63 1.88 29.89%
DY 9.09 9.52 9.09 9.09 0.08 0.00 0.00 -
P/NAPS 2.20 2.63 2.75 3.14 3.43 2.86 3.33 -12.90%
Price Multiplier on Announcement Date
31/01/24 31/07/23 31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 CAGR
Date 27/03/24 26/09/23 30/03/23 23/09/22 31/03/22 23/09/21 30/03/21 -
Price 0.22 0.24 0.22 0.22 0.22 0.20 0.00 -
P/RPS 2.30 2.20 2.81 3.53 3.29 6.54 0.00 -
P/EPS 24.26 63.48 28.77 47.93 79.61 38.02 0.00 -
EY 4.12 1.58 3.48 2.09 1.26 2.63 0.00 -
DY 9.09 8.33 9.09 9.09 0.09 0.00 0.00 -
P/NAPS 2.20 3.00 2.75 3.14 3.14 2.86 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