[CEKD] QoQ TTM Result on 30-Nov-2021 [#1]

Stock
[CEKD] CEKD BERHAD
Announcement Date
24-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- -10.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEKD's Result
CEKD's Financial Summary
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 30,442 28,471 28,126 20,357 13,276 14,395 6,888 168.58%
PBT 7,220 6,984 6,390 3,816 3,543 4,135 2,064 129.91%
Tax -2,409 -2,231 -2,104 -1,439 -896 -1,012 -498 185.20%
NP 4,811 4,753 4,286 2,377 2,647 3,123 1,566 110.89%
-
NP to SH 4,811 4,753 4,286 2,377 2,647 3,123 1,566 110.89%
-
Tax Rate 33.37% 31.94% 32.93% 37.71% 25.29% 24.47% 24.13% -
Total Cost 25,631 23,718 23,840 17,980 10,629 11,272 5,322 184.36%
-
Net Worth 64,209 66,154 66,154 64,209 30,236 38,875 0 -
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 38 19 - - - - - -
Div Payout % 0.81% 0.41% - - - - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 64,209 66,154 66,154 64,209 30,236 38,875 0 -
NOSH 194,573 194,573 194,573 194,573 143,983 143,983 143,669 22.34%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 15.80% 16.69% 15.24% 11.68% 19.94% 21.70% 22.74% -
ROE 7.49% 7.18% 6.48% 3.70% 8.75% 8.03% 0.00% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 15.65 14.63 14.46 10.46 9.22 10.00 4.79 119.70%
EPS 2.47 2.44 2.20 1.22 1.84 2.17 1.09 72.26%
DPS 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.34 0.33 0.21 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 194,573
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 15.65 14.63 14.46 10.46 6.82 7.40 3.54 168.63%
EPS 2.47 2.44 2.20 1.22 1.36 1.61 0.80 111.59%
DPS 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.34 0.33 0.1554 0.1998 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 - - - -
Price 0.615 0.61 0.625 0.89 0.00 0.00 0.00 -
P/RPS 3.93 4.17 4.32 8.51 0.00 0.00 0.00 -
P/EPS 24.87 24.97 28.37 72.85 0.00 0.00 0.00 -
EY 4.02 4.00 3.52 1.37 0.00 0.00 0.00 -
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.79 1.84 2.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 25/10/22 26/07/22 25/04/22 - - - - -
Price 0.55 0.565 0.58 0.00 0.00 0.00 0.00 -
P/RPS 3.52 3.86 4.01 0.00 0.00 0.00 0.00 -
P/EPS 22.24 23.13 26.33 0.00 0.00 0.00 0.00 -
EY 4.50 4.32 3.80 0.00 0.00 0.00 0.00 -
DY 0.04 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.66 1.71 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