[CEKD] QoQ Cumulative Quarter Result on 30-Nov-2020 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 28,227 22,458 0 0 26,355 0 -
PBT 8,541 6,964 0 0 7,950 0 -
Tax -2,245 -1,703 0 0 -1,912 0 -
NP 6,296 5,261 0 0 6,038 0 -
-
NP to SH 6,296 5,261 0 0 6,038 0 -
-
Tax Rate 26.28% 24.45% - - 24.05% - -
Total Cost 21,931 17,197 0 0 20,317 0 -
-
Net Worth 40,315 38,875 0 0 37,467 0 -
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 40,315 38,875 0 0 37,467 0 -
NOSH 143,983 143,983 144,105 144,105 144,105 0 -
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 22.30% 23.43% 0.00% 0.00% 22.91% 0.00% -
ROE 15.62% 13.53% 0.00% 0.00% 16.12% 0.00% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 19.60 15.60 0.00 0.00 18.29 0.00 -
EPS 4.37 3.65 0.00 0.00 4.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.00 0.00 0.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 143,669
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 14.51 11.54 0.00 0.00 13.55 0.00 -
EPS 3.24 2.70 0.00 0.00 3.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2072 0.1998 0.00 0.00 0.1926 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 25/10/21 23/09/21 - - - - -
Price 0.985 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.53 0.00 0.00 0.00 0.00 0.00 -
EY 4.44 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 0.00 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