[PEKAT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[PEKAT] PEKAT GROUP BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -64.6%
YoY- -3.17%
Quarter Report
Latest QR
Upcoming QR
PEKAT's Result
PEKAT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 179,226 134,196 87,707 45,491 176,232 121,830 81,716 68.56%
PBT 14,436 11,068 7,268 5,811 17,350 9,243 7,392 56.04%
Tax -4,406 -3,441 -1,864 -1,446 -4,937 -2,715 -1,879 76.22%
NP 10,030 7,627 5,404 4,365 12,413 6,528 5,513 48.86%
-
NP to SH 10,042 7,723 5,470 4,400 12,430 6,587 5,587 47.67%
-
Tax Rate 30.52% 31.09% 25.65% 24.88% 28.46% 29.37% 25.42% -
Total Cost 169,196 126,569 82,303 41,126 163,819 115,302 76,203 69.94%
-
Net Worth 128,993 128,993 122,543 122,543 116,094 116,094 88,143 28.81%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 128,993 128,993 122,543 122,543 116,094 116,094 88,143 28.81%
NOSH 644,968 644,968 644,968 644,968 644,968 644,968 644,968 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.60% 5.68% 6.16% 9.60% 7.04% 5.36% 6.75% -
ROE 7.78% 5.99% 4.46% 3.59% 10.71% 5.67% 6.34% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.79 20.81 13.60 7.05 27.32 18.89 15.76 45.80%
EPS 1.56 1.20 0.85 0.68 2.15 1.18 1.09 26.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.18 0.18 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 644,968
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.82 20.83 13.61 7.06 27.35 18.91 12.68 68.60%
EPS 1.56 1.20 0.85 0.68 1.93 1.02 0.87 47.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.2002 0.1902 0.1902 0.1802 0.1802 0.1368 28.81%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.46 0.475 0.465 0.655 0.68 0.735 0.78 -
P/RPS 1.66 2.28 3.42 9.29 2.49 3.89 4.95 -51.63%
P/EPS 29.54 39.67 54.83 96.01 35.28 71.97 72.39 -44.89%
EY 3.38 2.52 1.82 1.04 2.83 1.39 1.38 81.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.38 2.45 3.45 3.78 4.08 4.59 -36.83%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 22/11/22 24/08/22 24/05/22 21/02/22 22/11/21 24/08/21 -
Price 0.48 0.435 0.555 0.56 0.75 0.745 0.795 -
P/RPS 1.73 2.09 4.08 7.94 2.74 3.94 5.04 -50.88%
P/EPS 30.83 36.33 65.44 82.09 38.92 72.95 73.78 -44.01%
EY 3.24 2.75 1.53 1.22 2.57 1.37 1.36 78.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.18 2.92 2.95 4.17 4.14 4.68 -35.85%

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