[TITIJYA] QoQ TTM Result on 31-Dec-2020 [#2]

Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -11.55%
YoY- -130.77%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 275,513 253,425 161,294 171,195 165,874 165,311 187,985 28.99%
PBT 12,307 12,745 15,367 15,838 15,779 16,212 22,473 -33.03%
Tax -20,079 -20,291 -14,849 -15,078 -15,568 -14,039 -9,960 59.51%
NP -7,772 -7,546 518 760 211 2,173 12,513 -
-
NP to SH -12,795 -13,866 -6,288 -5,515 -4,944 -2,132 9,153 -
-
Tax Rate 163.15% 159.21% 96.63% 95.20% 98.66% 86.60% 44.32% -
Total Cost 283,285 260,971 160,776 170,435 165,663 163,138 175,472 37.57%
-
Net Worth 1,071,582 1,072,050 1,084,813 1,084,801 1,083,918 1,102,217 1,055,148 1.03%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 2,013 -
Div Payout % - - - - - - 22.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,071,582 1,072,050 1,084,813 1,084,801 1,083,918 1,102,217 1,055,148 1.03%
NOSH 1,359,640 1,359,034 1,358,433 1,358,403 1,358,393 1,357,927 1,354,026 0.27%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -2.82% -2.98% 0.32% 0.44% 0.13% 1.31% 6.66% -
ROE -1.19% -1.29% -0.58% -0.51% -0.46% -0.19% 0.87% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 21.60 19.86 12.64 13.41 13.01 13.05 15.32 25.71%
EPS -1.00 -1.09 -0.49 -0.43 -0.39 -0.17 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.84 0.84 0.85 0.85 0.85 0.87 0.86 -1.55%
Adjusted Per Share Value based on latest NOSH - 1,358,403
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.25 17.71 11.27 11.96 11.59 11.55 13.14 28.96%
EPS -0.89 -0.97 -0.44 -0.39 -0.35 -0.15 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.7489 0.7492 0.7581 0.7581 0.7575 0.7703 0.7374 1.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.32 0.35 0.425 0.41 0.42 0.265 0.255 -
P/RPS 1.48 1.76 3.36 3.06 3.23 2.03 1.66 -7.35%
P/EPS -31.90 -32.21 -86.26 -94.88 -108.33 -157.47 34.18 -
EY -3.13 -3.10 -1.16 -1.05 -0.92 -0.64 2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
P/NAPS 0.38 0.42 0.50 0.48 0.49 0.30 0.30 17.05%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 23/09/21 28/05/21 26/02/21 27/11/20 28/08/20 22/05/20 -
Price 0.25 0.34 0.38 0.39 0.43 0.52 0.26 -
P/RPS 1.16 1.71 3.01 2.91 3.31 3.99 1.70 -22.47%
P/EPS -24.93 -31.29 -77.13 -90.25 -110.91 -309.00 34.85 -
EY -4.01 -3.20 -1.30 -1.11 -0.90 -0.32 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
P/NAPS 0.30 0.40 0.45 0.46 0.51 0.60 0.30 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