[CEKD] QoQ TTM Result on 31-Aug-2022 [#4]

Announcement Date
25-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-Aug-2022 [#4]
Profit Trend
QoQ- 1.22%
YoY- 81.75%
Quarter Report
View:
Show?
TTM Result
01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 31,921 31,526 31,048 30,442 28,471 28,126 20,357 43.34%
PBT 5,674 7,028 8,291 7,220 6,984 6,390 3,816 37.37%
Tax -1,436 -1,809 -2,206 -2,409 -2,231 -2,104 -1,439 -0.16%
NP 4,238 5,219 6,085 4,811 4,753 4,286 2,377 58.86%
-
NP to SH 4,209 5,216 6,082 4,811 4,753 4,286 2,377 57.98%
-
Tax Rate 25.31% 25.74% 26.61% 33.37% 31.94% 32.93% 37.71% -
Total Cost 27,683 26,307 24,963 25,631 23,718 23,840 17,980 41.26%
-
Net Worth 0 66,154 64,209 64,209 66,154 66,154 64,209 -
Dividend
01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 1,945 38 38 38 19 - - -
Div Payout % 46.23% 0.75% 0.64% 0.81% 0.41% - - -
Equity
01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 0 66,154 64,209 64,209 66,154 66,154 64,209 -
NOSH 195,576 194,573 194,573 194,573 194,573 194,573 194,573 0.41%
Ratio Analysis
01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 13.28% 16.55% 19.60% 15.80% 16.69% 15.24% 11.68% -
ROE 0.00% 7.88% 9.47% 7.49% 7.18% 6.48% 3.70% -
Per Share
01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 16.32 16.20 15.96 15.65 14.63 14.46 10.46 42.76%
EPS 2.15 2.68 3.13 2.47 2.44 2.20 1.22 57.38%
DPS 1.00 0.02 0.02 0.02 0.01 0.00 0.00 -
NAPS 0.00 0.34 0.33 0.33 0.34 0.34 0.33 -
Adjusted Per Share Value based on latest NOSH - 194,573
01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 16.41 16.20 15.96 15.65 14.63 14.46 10.46 43.39%
EPS 2.16 2.68 3.13 2.47 2.44 2.20 1.22 57.97%
DPS 1.00 0.02 0.02 0.02 0.01 0.00 0.00 -
NAPS 0.00 0.34 0.33 0.33 0.34 0.34 0.33 -
Price Multiplier on Financial Quarter End Date
01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 01/03/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.56 0.565 0.55 0.615 0.61 0.625 0.89 -
P/RPS 3.43 3.49 3.45 3.93 4.17 4.32 8.51 -51.68%
P/EPS 26.02 21.08 17.60 24.87 24.97 28.37 72.85 -56.13%
EY 3.84 4.74 5.68 4.02 4.00 3.52 1.37 128.18%
DY 1.79 0.04 0.04 0.03 0.02 0.00 0.00 -
P/NAPS 0.00 1.66 1.67 1.86 1.79 1.84 2.70 -
Price Multiplier on Announcement Date
01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date - 27/04/23 30/01/23 25/10/22 26/07/22 25/04/22 - -
Price 0.00 0.515 0.59 0.55 0.565 0.58 0.00 -
P/RPS 0.00 3.18 3.70 3.52 3.86 4.01 0.00 -
P/EPS 0.00 19.21 18.88 22.24 23.13 26.33 0.00 -
EY 0.00 5.21 5.30 4.50 4.32 3.80 0.00 -
DY 0.00 0.04 0.03 0.04 0.02 0.00 0.00 -
P/NAPS 0.00 1.51 1.79 1.67 1.66 1.71 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