[CTOS] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[CTOS] CTOS DIGITAL BERHAD
Announcement Date
16-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 54.07%
YoY- 57.78%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 42,679 38,794 38,568 37,849 37,955 34,471 34,024 16.32%
PBT 16,607 13,769 14,093 14,479 10,557 14,206 11,721 26.17%
Tax -4,132 -1,988 -2,422 -2,810 -3,252 -2,149 -1,420 103.95%
NP 12,475 11,781 11,671 11,669 7,305 12,057 10,301 13.62%
-
NP to SH 12,475 11,781 11,671 11,840 7,685 12,892 10,676 10.95%
-
Tax Rate 24.88% 14.44% 17.19% 19.41% 30.80% 15.13% 12.12% -
Total Cost 30,204 27,013 26,897 26,180 30,650 22,414 23,723 17.48%
-
Net Worth 491,797 330,000 324,130 100,000 0 110,502 0 -
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 7,153 7,260 11,452 15,000 427,478 - 53,380 -73.84%
Div Payout % 57.34% 61.62% 98.13% 126.69% 5,562.50% - 500.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 491,797 330,000 324,130 100,000 0 110,502 0 -
NOSH 2,310,000 2,200,000 2,200,000 2,000,000 1,921,249 1,841,714 2,135,200 5.39%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 29.23% 30.37% 30.26% 30.83% 19.25% 34.98% 30.28% -
ROE 2.54% 3.57% 3.60% 11.84% 0.00% 11.67% 0.00% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.91 1.76 1.78 1.89 1.98 1.87 1.59 13.01%
EPS 0.60 0.50 0.50 0.60 0.40 0.70 0.50 12.93%
DPS 0.32 0.33 0.53 0.75 22.25 0.00 2.50 -74.63%
NAPS 0.22 0.15 0.15 0.05 0.00 0.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,000,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.85 1.68 1.67 1.64 1.64 1.49 1.47 16.58%
EPS 0.54 0.51 0.51 0.51 0.33 0.56 0.46 11.29%
DPS 0.31 0.31 0.50 0.65 18.51 0.00 2.31 -73.82%
NAPS 0.2129 0.1429 0.1403 0.0433 0.00 0.0478 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 - - - - -
Price 1.58 1.81 2.02 0.00 0.00 0.00 0.00 -
P/RPS 82.76 102.64 113.18 0.00 0.00 0.00 0.00 -
P/EPS 283.13 338.00 374.00 0.00 0.00 0.00 0.00 -
EY 0.35 0.30 0.27 0.00 0.00 0.00 0.00 -
DY 0.20 0.18 0.26 0.00 0.00 0.00 0.00 -
P/NAPS 7.18 12.07 13.47 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 22/04/22 21/01/22 15/10/21 16/07/21 - - - -
Price 1.52 1.75 2.06 0.00 0.00 0.00 0.00 -
P/RPS 79.61 99.24 115.42 0.00 0.00 0.00 0.00 -
P/EPS 272.37 326.80 381.41 0.00 0.00 0.00 0.00 -
EY 0.37 0.31 0.26 0.00 0.00 0.00 0.00 -
DY 0.21 0.19 0.26 0.00 0.00 0.00 0.00 -
P/NAPS 6.91 11.67 13.73 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