[ITMAX] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[ITMAX] ITMAX SYSTEM BERHAD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -62.59%
YoY- 127.44%
Quarter Report
Latest QR
Upcoming QR
ITMAX's Result
ITMAX's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 149,681 107,092 68,033 34,680 107,281 71,515 40,740 137.53%
PBT 82,348 60,612 39,113 20,280 56,317 37,466 20,848 149.25%
Tax -19,152 -14,024 -8,813 -5,096 -15,730 -9,713 -5,394 132.20%
NP 63,196 46,588 30,300 15,184 40,587 27,753 15,454 155.06%
-
NP to SH 63,279 46,613 30,305 15,184 40,587 27,753 15,454 155.28%
-
Tax Rate 23.26% 23.14% 22.53% 25.13% 27.93% 25.92% 25.87% -
Total Cost 86,485 60,504 37,733 19,496 66,694 43,762 25,286 126.49%
-
Net Worth 339,463 329,033 308,450 298,167 195,169 0 0 -
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 12,344 - - - 5,576 - - -
Div Payout % 19.51% - - - 13.74% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 339,463 329,033 308,450 298,167 195,169 0 0 -
NOSH 1,028,678 1,028,256 1,028,183 1,028,163 1,028,000 4,000 3,999 3904.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 42.22% 43.50% 44.54% 43.78% 37.83% 38.81% 37.93% -
ROE 18.64% 14.17% 9.82% 5.09% 20.80% 0.00% 0.00% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.55 10.42 6.62 3.37 15.39 1,787.88 1,018.50 -94.06%
EPS 6.15 4.53 2.95 1.48 23.00 694.00 386.35 -93.62%
DPS 1.20 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.33 0.32 0.30 0.29 0.28 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,028,163
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.54 10.40 6.61 3.37 10.42 6.95 3.96 137.43%
EPS 6.15 4.53 2.94 1.47 3.94 2.70 1.50 155.50%
DPS 1.20 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.3297 0.3196 0.2996 0.2896 0.1895 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 - - -
Price 1.79 1.81 1.40 1.35 1.42 0.00 0.00 -
P/RPS 12.30 17.38 21.16 40.02 9.23 0.00 0.00 -
P/EPS 29.10 39.93 47.50 91.41 24.39 0.00 0.00 -
EY 3.44 2.50 2.11 1.09 4.10 0.00 0.00 -
DY 0.67 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 5.42 5.66 4.67 4.66 5.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 21/11/23 23/08/23 18/05/23 27/02/23 08/12/22 - -
Price 2.22 1.74 1.43 1.49 1.43 0.00 0.00 -
P/RPS 15.26 16.71 21.61 44.17 9.29 0.00 0.00 -
P/EPS 36.09 38.38 48.52 100.89 24.56 0.00 0.00 -
EY 2.77 2.61 2.06 0.99 4.07 0.00 0.00 -
DY 0.54 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 6.73 5.44 4.77 5.14 5.11 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