[CEKD] QoQ Annualized Quarter Result on 31-May-2021 [#3]

Stock
[CEKD] CEKD BERHAD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEKD's Result
CEKD's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 29,700 28,324 28,227 29,944 0 0 26,355 8.31%
PBT 5,692 1,092 8,541 9,285 0 0 7,950 -20.01%
Tax -2,414 -2,172 -2,245 -2,270 0 0 -1,912 16.86%
NP 3,278 -1,080 6,296 7,014 0 0 6,038 -33.52%
-
NP to SH 3,278 -1,080 6,296 7,014 0 0 6,038 -33.52%
-
Tax Rate 42.41% 198.90% 26.28% 24.45% - - 24.05% -
Total Cost 26,422 29,404 21,931 22,929 0 0 20,317 19.20%
-
Net Worth 66,154 64,209 40,315 38,875 0 0 37,467 46.23%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 66,154 64,209 40,315 38,875 0 0 37,467 46.23%
NOSH 194,573 194,573 143,983 143,983 144,105 144,105 144,105 22.22%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 11.04% -3.81% 22.30% 23.43% 0.00% 0.00% 22.91% -
ROE 4.96% -1.68% 15.62% 18.04% 0.00% 0.00% 16.12% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 15.26 14.56 19.60 20.80 0.00 0.00 18.29 -11.40%
EPS 1.68 -0.56 4.37 4.87 0.00 0.00 4.19 -45.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.28 0.27 0.00 0.00 0.26 19.64%
Adjusted Per Share Value based on latest NOSH - 143,983
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 15.26 14.56 14.51 15.39 0.00 0.00 13.55 8.26%
EPS 1.68 -0.56 3.24 3.61 0.00 0.00 3.10 -33.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.2072 0.1998 0.00 0.00 0.1926 46.21%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 - - - - - -
Price 0.625 0.89 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.09 6.11 0.00 0.00 0.00 0.00 0.00 -
P/EPS 37.10 -160.34 0.00 0.00 0.00 0.00 0.00 -
EY 2.70 -0.62 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.70 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 25/04/22 24/01/22 25/10/21 23/09/21 - - - -
Price 0.58 0.655 0.985 0.00 0.00 0.00 0.00 -
P/RPS 3.80 4.50 5.02 0.00 0.00 0.00 0.00 -
P/EPS 34.43 -118.00 22.53 0.00 0.00 0.00 0.00 -
EY 2.90 -0.85 4.44 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.98 3.52 0.00 0.00 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