[CTOS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[CTOS] CTOS DIGITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 49.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 114,372 75,804 37,955 133,225 98,754 64,730 57.56%
PBT 39,129 25,036 10,557 42,796 28,590 16,869 95.81%
Tax -8,484 -6,062 -3,252 -4,819 -2,670 -1,250 361.59%
NP 30,645 18,974 7,305 37,977 25,920 15,619 71.30%
-
NP to SH 31,196 19,525 7,685 39,187 26,295 15,619 73.76%
-
Tax Rate 21.68% 24.21% 30.80% 11.26% 9.34% 7.41% -
Total Cost 83,727 56,830 30,650 95,248 72,834 49,111 53.12%
-
Net Worth 324,130 100,000 0 117,560 0 0 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 508,452 460,000 427,478 205,731 212,382 156,189 156.68%
Div Payout % 1,629.87% 2,355.95% 5,562.50% 525.00% 807.69% 1,000.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 324,130 100,000 0 117,560 0 0 -
NOSH 2,200,000 2,000,000 1,921,249 1,959,350 2,022,692 1,952,374 10.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 26.79% 25.03% 19.25% 28.51% 26.25% 24.13% -
ROE 9.62% 19.53% 0.00% 33.33% 0.00% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.29 3.79 1.98 6.80 4.88 3.32 45.07%
EPS 1.50 1.00 0.40 2.00 1.30 0.80 65.21%
DPS 23.53 23.00 22.25 10.50 10.50 8.00 136.70%
NAPS 0.15 0.05 0.00 0.06 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,841,714
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.95 3.28 1.64 5.77 4.28 2.80 57.62%
EPS 1.35 0.85 0.33 1.70 1.14 0.68 72.92%
DPS 22.01 19.91 18.51 8.91 9.19 6.76 156.72%
NAPS 0.1403 0.0433 0.00 0.0509 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 30/09/21 - - - - - -
Price 2.02 0.00 0.00 0.00 0.00 0.00 -
P/RPS 38.16 0.00 0.00 0.00 0.00 0.00 -
P/EPS 139.92 0.00 0.00 0.00 0.00 0.00 -
EY 0.71 0.00 0.00 0.00 0.00 0.00 -
DY 11.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.47 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 15/10/21 16/07/21 - - - - -
Price 2.06 0.00 0.00 0.00 0.00 0.00 -
P/RPS 38.92 0.00 0.00 0.00 0.00 0.00 -
P/EPS 142.69 0.00 0.00 0.00 0.00 0.00 -
EY 0.70 0.00 0.00 0.00 0.00 0.00 -
DY 11.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.73 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