[CTOS] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[CTOS] CTOS DIGITAL BERHAD
Announcement Date
22-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 5.89%
YoY- 62.33%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 52,743 52,847 46,512 42,679 38,794 38,568 37,849 24.68%
PBT 18,437 27,618 22,746 16,607 13,769 14,093 14,479 17.42%
Tax -4,706 -4,859 -266 -4,132 -1,988 -2,422 -2,810 40.89%
NP 13,731 22,759 22,480 12,475 11,781 11,671 11,669 11.42%
-
NP to SH 13,731 22,759 22,480 12,475 11,781 11,671 11,840 10.35%
-
Tax Rate 25.52% 17.59% 1.17% 24.88% 14.44% 17.19% 19.41% -
Total Cost 39,012 30,088 24,032 30,204 27,013 26,897 26,180 30.36%
-
Net Worth 508,199 508,199 508,199 491,797 330,000 324,130 100,000 194.71%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 8,316 13,860 13,628 7,153 7,260 11,452 15,000 -32.44%
Div Payout % 60.56% 60.90% 60.63% 57.34% 61.62% 98.13% 126.69% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 508,199 508,199 508,199 491,797 330,000 324,130 100,000 194.71%
NOSH 2,310,000 2,310,000 2,310,000 2,310,000 2,200,000 2,200,000 2,000,000 10.05%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.03% 43.07% 48.33% 29.23% 30.37% 30.26% 30.83% -
ROE 2.70% 4.48% 4.42% 2.54% 3.57% 3.60% 11.84% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.28 2.29 2.01 1.91 1.76 1.78 1.89 13.28%
EPS 0.60 1.00 0.90 0.60 0.50 0.50 0.60 0.00%
DPS 0.36 0.60 0.59 0.32 0.33 0.53 0.75 -38.61%
NAPS 0.22 0.22 0.22 0.22 0.15 0.15 0.05 167.79%
Adjusted Per Share Value based on latest NOSH - 2,310,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.28 2.29 2.01 1.85 1.68 1.67 1.64 24.48%
EPS 0.60 1.00 0.90 0.54 0.51 0.51 0.51 11.41%
DPS 0.36 0.60 0.59 0.31 0.31 0.50 0.65 -32.48%
NAPS 0.22 0.22 0.22 0.2129 0.1429 0.1403 0.0433 194.67%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 - -
Price 1.42 1.34 1.27 1.58 1.81 2.02 0.00 -
P/RPS 62.19 58.57 63.07 82.76 102.64 113.18 0.00 -
P/EPS 238.89 136.01 130.50 283.13 338.00 374.00 0.00 -
EY 0.42 0.74 0.77 0.35 0.30 0.27 0.00 -
DY 0.25 0.45 0.46 0.20 0.18 0.26 0.00 -
P/NAPS 6.45 6.09 5.77 7.18 12.07 13.47 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 31/01/23 27/10/22 26/07/22 22/04/22 21/01/22 15/10/21 16/07/21 -
Price 1.54 1.34 1.31 1.52 1.75 2.06 0.00 -
P/RPS 67.45 58.57 65.06 79.61 99.24 115.42 0.00 -
P/EPS 259.08 136.01 134.61 272.37 326.80 381.41 0.00 -
EY 0.39 0.74 0.74 0.37 0.31 0.26 0.00 -
DY 0.23 0.45 0.45 0.21 0.19 0.26 0.00 -
P/NAPS 7.00 6.09 5.95 6.91 11.67 13.73 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