[ITMAX] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 - - - - CAGR
Revenue 39,059 30,775 21,303 - - - - 35.41% YoY % 26.92% 44.46% - - - - - Horiz. % 183.35% 144.46% 100.00% - - - -
PBT 21,498 16,618 9,129 - - - - 53.46% YoY % 29.37% 82.04% - - - - - Horiz. % 235.49% 182.04% 100.00% - - - -
Tax -5,211 -4,319 -2,225 - - - - 53.04% YoY % -20.65% -94.11% - - - - - Horiz. % 234.20% 194.11% 100.00% - - - -
NP 16,287 12,299 6,904 - - - - 53.59% YoY % 32.43% 78.14% - - - - - Horiz. % 235.91% 178.14% 100.00% - - - -
NP to SH 16,307 12,299 6,904 - - - - 53.69% YoY % 32.59% 78.14% - - - - - Horiz. % 236.20% 178.14% 100.00% - - - -
Tax Rate 24.24 % 25.99 % 24.37 % - % - % - % - % -0.27% YoY % -6.73% 6.65% - - - - - Horiz. % 99.47% 106.65% 100.00% - - - -
Total Cost 22,772 18,476 14,399 - - - - 25.76% YoY % 23.25% 28.31% - - - - - Horiz. % 158.15% 128.31% 100.00% - - - -
Net Worth 329,033 0 - - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
Dividend 30/09/23 30/09/22 30/09/21 - - - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 - - - - CAGR
Net Worth 329,033 0 - - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
NOSH 1,028,230 4,000 3,990 - - - - 1,505.16% YoY % 25,605.75% 0.23% - - - - - Horiz. % 25,765.33% 100.23% 100.00% - - - -
Ratio Analysis 30/09/23 30/09/22 30/09/21 - - - - CAGR
NP Margin 41.70 % 39.96 % 32.41 % - % - % - % - % 13.43% YoY % 4.35% 23.30% - - - - - Horiz. % 128.66% 123.30% 100.00% - - - -
ROE 4.96 % - % - % - % - % - % - % - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
Per Share 30/09/23 30/09/22 30/09/21 - - - - CAGR
RPS 3.80 769.38 533.81 - - - - -91.56% YoY % -99.51% 44.13% - - - - - Horiz. % 0.71% 144.13% 100.00% - - - -
EPS 1.58 307.00 173.00 - - - - -90.44% YoY % -99.49% 77.46% - - - - - Horiz. % 0.91% 177.46% 100.00% - - - -
DPS 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
NAPS 0.3200 0.0000 - - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
Adjusted Per Share Value based on latest NOSH - 1,029,224 30/09/23 30/09/22 30/09/21 - - - - CAGR
RPS 3.79 2.99 2.07 - - - - 35.31% YoY % 26.76% 44.44% - - - - - Horiz. % 183.09% 144.44% 100.00% - - - -
EPS 1.58 1.19 0.67 - - - - 53.56% YoY % 32.77% 77.61% - - - - - Horiz. % 235.82% 177.61% 100.00% - - - -
DPS 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
NAPS 0.3197 0.0000 - - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 - - - - CAGR
Date 29/09/23 - - - - - - -
Price 1.8100 0.0000 0.0000 - - - - -
P/RPS 47.65 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
P/EPS 114.13 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
EY 0.88 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
P/NAPS 5.66 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 - - - - CAGR
Date - - - - - - - -
Price 1.7400 0.0000 0.0000 - - - - -
P/RPS 45.81 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
P/EPS 109.71 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
EY 0.91 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
P/NAPS 5.44 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 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
ITMAX Q3 FY2022 Interim financial report FINAL 08122022.pdf 
