[TJSETIA] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[TJSETIA] TUJU SETIA BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 534.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TJSETIA's Result
TJSETIA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 86,833 84,807 85,208 98,461 42,324 45,698 59,290 28.93%
PBT -41,800 993 524 4,418 341 1,598 4,886 -
Tax 10,904 -326 -103 -1,017 195 -650 -1,396 -
NP -30,896 667 421 3,401 536 948 3,490 -
-
NP to SH -30,896 667 421 3,401 536 948 3,490 -
-
Tax Rate - 32.83% 19.66% 23.02% -57.18% 40.68% 28.57% -
Total Cost 117,729 84,140 84,787 95,060 41,788 44,750 55,800 64.42%
-
Net Worth 76,038 107,721 107,721 107,721 104,553 104,553 66,534 9.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 1,584 1,584 - - -
Div Payout % - - - 46.58% 295.55% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 76,038 107,721 107,721 107,721 104,553 104,553 66,534 9.30%
NOSH 316,828 316,828 316,828 316,828 316,828 316,828 316,828 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -35.58% 0.79% 0.49% 3.45% 1.27% 2.07% 5.89% -
ROE -40.63% 0.62% 0.39% 3.16% 0.51% 0.91% 5.25% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.41 26.77 26.89 31.08 13.36 14.42 18.71 28.96%
EPS -9.75 0.21 0.13 1.07 0.17 0.30 1.10 -
DPS 0.00 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.24 0.34 0.34 0.34 0.33 0.33 0.21 9.30%
Adjusted Per Share Value based on latest NOSH - 316,828
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.92 24.33 24.45 28.25 12.14 13.11 17.01 28.96%
EPS -8.87 0.19 0.12 0.98 0.15 0.27 1.00 -
DPS 0.00 0.00 0.00 0.45 0.45 0.00 0.00 -
NAPS 0.2182 0.3091 0.3091 0.3091 0.30 0.30 0.1909 9.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 - -
Price 0.265 0.315 0.385 0.495 0.515 0.525 0.00 -
P/RPS 0.97 1.18 1.43 1.59 3.86 3.64 0.00 -
P/EPS -2.72 149.63 289.74 46.11 304.42 175.46 0.00 -
EY -36.80 0.67 0.35 2.17 0.33 0.57 0.00 -
DY 0.00 0.00 0.00 1.01 0.97 0.00 0.00 -
P/NAPS 1.10 0.93 1.13 1.46 1.56 1.59 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 27/05/22 28/02/22 26/11/21 23/08/21 25/05/21 -
Price 0.26 0.30 0.345 0.435 0.43 0.505 0.715 -
P/RPS 0.95 1.12 1.28 1.40 3.22 3.50 3.82 -60.42%
P/EPS -2.67 142.50 259.63 40.52 254.17 168.77 64.91 -
EY -37.51 0.70 0.39 2.47 0.39 0.59 1.54 -
DY 0.00 0.00 0.00 1.15 1.16 0.00 0.00 -
P/NAPS 1.08 0.88 1.01 1.28 1.30 1.53 3.40 -53.41%

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