[CTOS] QoQ 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- 20.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 38,568 37,849 37,955 34,471 34,024 30,651 20.14%
PBT 14,093 14,479 10,557 14,206 11,721 8,129 55.18%
Tax -2,422 -2,810 -3,252 -2,149 -1,420 -625 195.02%
NP 11,671 11,669 7,305 12,057 10,301 7,504 42.29%
-
NP to SH 11,671 11,840 7,685 12,892 10,676 7,504 42.29%
-
Tax Rate 17.19% 19.41% 30.80% 15.13% 12.12% 7.69% -
Total Cost 26,897 26,180 30,650 22,414 23,723 23,147 12.74%
-
Net Worth 324,130 100,000 0 110,502 0 0 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 11,452 15,000 427,478 - 53,380 150,079 -87.19%
Div Payout % 98.13% 126.69% 5,562.50% - 500.00% 2,000.00% -
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 0 110,502 0 0 -
NOSH 2,200,000 2,000,000 1,921,249 1,841,714 2,135,200 1,875,999 13.56%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 30.26% 30.83% 19.25% 34.98% 30.28% 24.48% -
ROE 3.60% 11.84% 0.00% 11.67% 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 1.78 1.89 1.98 1.87 1.59 1.63 7.28%
EPS 0.50 0.60 0.40 0.70 0.50 0.40 19.50%
DPS 0.53 0.75 22.25 0.00 2.50 8.00 -88.55%
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 1.67 1.64 1.64 1.49 1.47 1.33 19.93%
EPS 0.51 0.51 0.33 0.56 0.46 0.32 45.10%
DPS 0.50 0.65 18.51 0.00 2.31 6.50 -87.10%
NAPS 0.1403 0.0433 0.00 0.0478 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 113.18 0.00 0.00 0.00 0.00 0.00 -
P/EPS 374.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.27 0.00 0.00 0.00 0.00 0.00 -
DY 0.26 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 115.42 0.00 0.00 0.00 0.00 0.00 -
P/EPS 381.41 0.00 0.00 0.00 0.00 0.00 -
EY 0.26 0.00 0.00 0.00 0.00 0.00 -
DY 0.26 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