[CORAZA] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[CORAZA] CORAZA INTEGRATED TECHNOLOGY BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 64.06%
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
CORAZA's Result
CORAZA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 49,251 28,349 143,348 107,433 68,862 34,323 106,133 -40.14%
PBT 3,359 2,344 18,642 14,504 9,064 3,506 16,061 -64.86%
Tax -674 -625 -3,928 -4,040 -2,686 -1,306 -3,213 -64.79%
NP 2,685 1,719 14,714 10,464 6,378 2,200 12,848 -64.88%
-
NP to SH 2,685 1,719 14,714 10,464 6,378 2,200 12,848 -64.88%
-
Tax Rate 20.07% 26.66% 21.07% 27.85% 29.63% 37.25% 20.00% -
Total Cost 46,566 26,630 128,634 96,969 62,484 32,123 93,285 -37.15%
-
Net Worth 90,139 90,139 89,965 85,666 81,382 77,099 43,475 62.81%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 90,139 90,139 89,965 85,666 81,382 77,099 43,475 62.81%
NOSH 429,236 429,236 429,236 428,331 428,331 428,331 310,540 24.15%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.45% 6.06% 10.26% 9.74% 9.26% 6.41% 12.11% -
ROE 2.98% 1.91% 16.36% 12.21% 7.84% 2.85% 29.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.47 6.60 33.46 25.08 16.08 8.01 34.18 -51.80%
EPS 0.63 0.40 3.43 2.44 1.49 0.51 4.14 -71.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.19 0.18 0.14 31.13%
Adjusted Per Share Value based on latest NOSH - 428,331
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.98 5.74 29.04 21.76 13.95 6.95 21.50 -40.13%
EPS 0.54 0.35 2.98 2.12 1.29 0.45 2.60 -65.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1826 0.1826 0.1823 0.1735 0.1649 0.1562 0.0881 62.77%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 - -
Price 0.75 0.835 0.765 0.82 0.59 0.74 0.00 -
P/RPS 6.54 12.64 2.29 3.27 3.67 9.23 0.00 -
P/EPS 119.90 208.50 22.27 33.57 39.62 144.07 0.00 -
EY 0.83 0.48 4.49 2.98 2.52 0.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.98 3.64 4.10 3.11 4.11 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 26/05/23 28/02/23 25/11/22 25/08/22 27/05/22 23/02/22 -
Price 0.655 0.78 0.915 0.685 0.855 0.63 0.76 -
P/RPS 5.71 11.81 2.73 2.73 5.32 7.86 2.22 88.05%
P/EPS 104.71 194.77 26.64 28.04 57.42 122.66 18.37 220.11%
EY 0.96 0.51 3.75 3.57 1.74 0.82 5.44 -68.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.71 4.36 3.43 4.50 3.50 5.43 -30.95%

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