[TJSETIA] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[TJSETIA] TUJU SETIA BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -37.59%
YoY- 105.66%
Quarter Report
Latest QR
Upcoming QR
TJSETIA's Result
TJSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 527,180 533,884 585,967 619,192 627,392 596,984 393,302 21.59%
PBT 6,542 3,100 -10,150 3,241 5,038 5,140 -44,895 -
Tax -1,816 -1,016 1,234 -993 -1,436 -1,452 11,360 -
NP 4,726 2,084 -8,916 2,248 3,602 3,688 -33,535 -
-
NP to SH 4,726 2,084 -8,916 2,248 3,602 3,688 -33,535 -
-
Tax Rate 27.76% 32.77% - 30.64% 28.50% 28.25% - -
Total Cost 522,454 531,800 594,883 616,944 623,790 593,296 426,837 14.43%
-
Net Worth 63,365 63,365 63,365 72,870 72,870 72,870 72,870 -8.90%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 63,365 63,365 63,365 72,870 72,870 72,870 72,870 -8.90%
NOSH 316,828 316,828 316,828 316,828 316,828 316,828 316,828 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 0.90% 0.39% -1.52% 0.36% 0.57% 0.62% -8.53% -
ROE 7.46% 3.29% -14.07% 3.08% 4.94% 5.06% -46.02% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 166.39 168.51 184.95 195.43 198.02 188.42 124.14 21.58%
EPS 1.50 0.64 -2.81 0.71 1.14 1.16 -10.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.23 0.23 0.23 0.23 -8.90%
Adjusted Per Share Value based on latest NOSH - 316,828
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 151.27 153.19 168.13 177.67 180.02 171.30 112.85 21.59%
EPS 1.36 0.60 -2.56 0.65 1.03 1.06 -9.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.1818 0.1818 0.2091 0.2091 0.2091 0.2091 -8.91%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.26 0.205 0.21 0.235 0.185 0.20 0.24 -
P/RPS 0.16 0.12 0.11 0.12 0.09 0.11 0.19 -10.83%
P/EPS 17.43 31.17 -7.46 33.12 16.27 17.18 -2.27 -
EY 5.74 3.21 -13.40 3.02 6.15 5.82 -44.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.03 1.05 1.02 0.80 0.87 1.04 16.05%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 27/05/24 28/02/24 27/11/23 23/08/23 29/05/23 27/02/23 -
Price 0.25 0.27 0.21 0.215 0.235 0.185 0.22 -
P/RPS 0.15 0.16 0.11 0.11 0.12 0.10 0.18 -11.45%
P/EPS 16.76 41.05 -7.46 30.30 20.67 15.89 -2.08 -
EY 5.97 2.44 -13.40 3.30 4.84 6.29 -48.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.35 1.05 0.93 1.02 0.80 0.96 19.26%

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