[TITIJYA] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 89,175 54,207 45,914 55,815 117,569 79,968 70,476 4.00% YoY % 64.51% 18.06% -17.74% -52.53% 47.02% 13.47% - Horiz. % 126.53% 76.92% 65.15% 79.20% 166.82% 113.47% 100.00%
PBT 20,442 5,236 6,119 6,590 15,632 27,157 29,133 -5.73% YoY % 290.41% -14.43% -7.15% -57.84% -42.44% -6.78% - Horiz. % 70.17% 17.97% 21.00% 22.62% 53.66% 93.22% 100.00%
Tax -7,632 -3,954 -3,748 -3,977 -4,417 -6,049 -9,904 -4.25% YoY % -93.02% -5.50% 5.76% 9.96% 26.98% 38.92% - Horiz. % 77.06% 39.92% 37.84% 40.16% 44.60% 61.08% 100.00%
NP 12,810 1,282 2,371 2,613 11,215 21,108 19,229 -6.54% YoY % 899.22% -45.93% -9.26% -76.70% -46.87% 9.77% - Horiz. % 66.62% 6.67% 12.33% 13.59% 58.32% 109.77% 100.00%
NP to SH 10,717 131 1,280 2,053 10,823 21,681 19,232 -9.28% YoY % 8,080.92% -89.77% -37.65% -81.03% -50.08% 12.73% - Horiz. % 55.72% 0.68% 6.66% 10.67% 56.28% 112.73% 100.00%
Tax Rate 37.33 % 75.52 % 61.25 % 60.35 % 28.26 % 22.27 % 34.00 % 1.57% YoY % -50.57% 23.30% 1.49% 113.55% 26.90% -34.50% - Horiz. % 109.79% 222.12% 180.15% 177.50% 83.12% 65.50% 100.00%
Total Cost 76,365 52,925 43,543 53,202 106,354 58,860 51,247 6.87% YoY % 44.29% 21.55% -18.16% -49.98% 80.69% 14.86% - Horiz. % 149.01% 103.27% 84.97% 103.81% 207.53% 114.86% 100.00%
Net Worth 1,086,827 1,071,311 1,084,813 1,055,148 1,303,406 1,223,255 633,296 9.41% YoY % 1.45% -1.24% 2.81% -19.05% 6.55% 93.16% - Horiz. % 171.61% 169.16% 171.30% 166.61% 205.81% 193.16% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,086,827 1,071,311 1,084,813 1,055,148 1,303,406 1,223,255 633,296 9.41% YoY % 1.45% -1.24% 2.81% -19.05% 6.55% 93.16% - Horiz. % 171.61% 169.16% 171.30% 166.61% 205.81% 193.16% 100.00%
NOSH 1,309,431 1,275,371 1,276,251 1,226,917 1,343,718 1,344,237 390,924 22.31% YoY % 2.67% -0.07% 4.02% -8.69% -0.04% 243.86% - Horiz. % 334.96% 326.25% 326.47% 313.85% 343.73% 343.86% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 14.37 % 2.37 % 5.16 % 4.68 % 9.54 % 26.40 % 27.28 % -10.13% YoY % 506.33% -54.07% 10.26% -50.94% -63.86% -3.23% - Horiz. % 52.68% 8.69% 18.91% 17.16% 34.97% 96.77% 100.00%
ROE 0.99 % 0.01 % 0.12 % 0.19 % 0.83 % 1.77 % 3.04 % -17.05% YoY % 9,800.00% -91.67% -36.84% -77.11% -53.11% -41.78% - Horiz. % 32.57% 0.33% 3.95% 6.25% 27.30% 58.22% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.81 4.25 3.60 4.55 8.75 5.95 18.03 -14.97% YoY % 60.24% 18.06% -20.88% -48.00% 47.06% -67.00% - Horiz. % 37.77% 23.57% 19.97% 25.24% 48.53% 33.00% 100.00%
EPS 0.82 0.01 0.10 0.16 0.81 1.61 4.92 -25.81% YoY % 8,100.00% -90.00% -37.50% -80.25% -49.69% -67.28% - Horiz. % 16.67% 0.20% 2.03% 3.25% 16.46% 32.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8300 0.8400 0.8500 0.8600 0.9700 0.9100 1.6200 -10.54% YoY % -1.19% -1.18% -1.16% -11.34% 6.59% -43.83% - Horiz. % 51.23% 51.85% 52.47% 53.09% 59.88% 56.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,430,927 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.23 3.79 3.21 3.90 8.22 5.59 4.93 3.98% YoY % 64.38% 18.07% -17.69% -52.55% 47.05% 13.39% - Horiz. % 126.37% 76.88% 65.11% 79.11% 166.73% 113.39% 100.00%
EPS 0.75 0.01 0.09 0.14 0.76 1.52 1.34 -9.22% YoY % 7,400.00% -88.89% -35.71% -81.58% -50.00% 13.43% - Horiz. % 55.97% 0.75% 6.72% 10.45% 56.72% 113.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7595 0.7487 0.7581 0.7374 0.9109 0.8549 0.4426 9.41% YoY % 1.44% -1.24% 2.81% -19.05% 6.55% 93.15% - Horiz. % 171.60% 169.16% 171.28% 166.61% 205.81% 193.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.2700 0.3100 0.4250 0.2550 0.3000 0.5300 1.7900 -
P/RPS 3.96 7.29 11.81 5.61 3.43 8.91 9.93 -14.20% YoY % -45.68% -38.27% 110.52% 63.56% -61.50% -10.27% - Horiz. % 39.88% 73.41% 118.93% 56.50% 34.54% 89.73% 100.00%
P/EPS 32.99 3,018.05 423.76 152.39 37.25 32.86 36.38 -1.62% YoY % -98.91% 612.21% 178.08% 309.10% 13.36% -9.68% - Horiz. % 90.68% 8,295.90% 1,164.82% 418.88% 102.39% 90.32% 100.00%
EY 3.03 0.03 0.24 0.66 2.68 3.04 2.75 1.63% YoY % 10,000.00% -87.50% -63.64% -75.37% -11.84% 10.55% - Horiz. % 110.18% 1.09% 8.73% 24.00% 97.45% 110.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.33 0.37 0.50 0.30 0.31 0.58 1.10 -18.17% YoY % -10.81% -26.00% 66.67% -3.23% -46.55% -47.27% - Horiz. % 30.00% 33.64% 45.45% 27.27% 28.18% 52.73% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - - - 22/05/20 31/05/19 31/05/18 26/05/17 -
Price 0.2500 0.2550 0.3800 0.2600 0.2900 0.3700 1.6100 -
P/RPS 3.67 6.00 10.56 5.72 3.31 6.22 8.93 -13.77% YoY % -38.83% -43.18% 84.62% 72.81% -46.78% -30.35% - Horiz. % 41.10% 67.19% 118.25% 64.05% 37.07% 69.65% 100.00%
P/EPS 30.55 2,482.59 378.89 155.38 36.00 22.94 32.73 -1.14% YoY % -98.77% 555.23% 143.85% 331.61% 56.93% -29.91% - Horiz. % 93.34% 7,585.06% 1,157.62% 474.73% 109.99% 70.09% 100.00%
EY 3.27 0.04 0.26 0.64 2.78 4.36 3.06 1.11% YoY % 8,075.00% -84.62% -59.38% -76.98% -36.24% 42.48% - Horiz. % 106.86% 1.31% 8.50% 20.92% 90.85% 142.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.30 0.30 0.45 0.30 0.30 0.41 0.99 -18.04% YoY % 0.00% -33.33% 50.00% 0.00% -26.83% -58.59% - Horiz. % 30.30% 30.30% 45.45% 30.30% 30.30% 41.41% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PRESS RELEASE.pdf 
