[CORAZA] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -401.01%
YoY- -118.15%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 19,754 80,679 64,934 49,251 28,349 143,348 107,433 -67.63%
PBT -1,691 -3,438 -207 3,359 2,344 18,642 14,504 -
Tax 368 768 1,094 -674 -625 -3,928 -4,040 -
NP -1,323 -2,670 887 2,685 1,719 14,714 10,464 -
-
NP to SH -1,323 -2,670 887 2,685 1,719 14,714 10,464 -
-
Tax Rate - - - 20.07% 26.66% 21.07% 27.85% -
Total Cost 21,077 83,349 64,047 46,566 26,630 128,634 96,969 -63.81%
-
Net Worth 123,405 125,965 130,917 90,139 90,139 89,965 85,666 27.52%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 123,405 125,965 130,917 90,139 90,139 89,965 85,666 27.52%
NOSH 493,621 493,621 493,621 429,236 429,236 429,236 428,331 9.91%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -6.70% -3.31% 1.37% 5.45% 6.06% 10.26% 9.74% -
ROE -1.07% -2.12% 0.68% 2.98% 1.91% 16.36% 12.21% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.00 17.93 14.88 11.47 6.60 33.46 25.08 -70.55%
EPS -0.27 -0.59 0.20 0.63 0.40 3.43 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.28 0.30 0.21 0.21 0.21 0.20 16.02%
Adjusted Per Share Value based on latest NOSH - 493,621
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.00 16.34 13.15 9.98 5.74 29.04 21.76 -67.63%
EPS -0.27 -0.54 0.18 0.54 0.35 2.98 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.2552 0.2652 0.1826 0.1826 0.1823 0.1735 27.54%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.535 0.435 0.595 0.75 0.835 0.765 0.82 -
P/RPS 13.37 2.43 4.00 6.54 12.64 2.29 3.27 155.47%
P/EPS -199.61 -73.29 292.73 119.90 208.50 22.27 33.57 -
EY -0.50 -1.36 0.34 0.83 0.48 4.49 2.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.55 1.98 3.57 3.98 3.64 4.10 -35.14%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 16/05/24 28/02/24 29/11/23 24/08/23 26/05/23 28/02/23 25/11/22 -
Price 0.55 0.45 0.52 0.655 0.78 0.915 0.685 -
P/RPS 13.74 2.51 3.49 5.71 11.81 2.73 2.73 193.39%
P/EPS -205.21 -75.82 255.83 104.71 194.77 26.64 28.04 -
EY -0.49 -1.32 0.39 0.96 0.51 3.75 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.61 1.73 3.12 3.71 4.36 3.43 -25.60%

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