[CORAZA] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[CORAZA] CORAZA INTEGRATED TECHNOLOGY BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 4.08%
YoY- 308.06%
Quarter Report
Latest QR
Upcoming QR
CORAZA's Result
CORAZA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 123,737 137,374 143,348 142,239 131,800 97,261 62,938 57.13%
PBT 12,937 17,480 18,642 18,787 17,998 12,439 8,933 28.09%
Tax -1,916 -3,247 -3,928 -4,411 -4,185 -2,805 -1,499 17.83%
NP 11,021 14,233 14,714 14,376 13,813 9,634 7,434 30.11%
-
NP to SH 11,021 14,233 14,714 14,376 13,813 9,634 7,434 30.11%
-
Tax Rate 14.81% 18.58% 21.07% 23.48% 23.25% 22.55% 16.78% -
Total Cost 112,716 123,141 128,634 127,863 117,987 87,627 55,504 60.57%
-
Net Worth 90,139 90,139 89,965 85,666 81,382 77,099 43,475 62.81%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 90,139 90,139 89,965 85,666 81,382 77,099 43,475 62.81%
NOSH 429,236 429,236 429,236 428,331 428,331 428,331 310,540 24.15%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.91% 10.36% 10.26% 10.11% 10.48% 9.91% 11.81% -
ROE 12.23% 15.79% 16.36% 16.78% 16.97% 12.50% 17.10% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 28.83 32.00 33.46 33.21 30.77 22.71 20.27 26.55%
EPS 2.57 3.32 3.43 3.36 3.22 2.25 2.39 4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.19 0.18 0.14 31.13%
Adjusted Per Share Value based on latest NOSH - 428,331
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.50 27.20 28.39 28.17 26.10 19.26 12.46 57.14%
EPS 2.18 2.82 2.91 2.85 2.74 1.91 1.47 30.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1785 0.1785 0.1781 0.1696 0.1612 0.1527 0.0861 62.80%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 - -
Price 0.75 0.835 0.765 0.82 0.59 0.74 0.00 -
P/RPS 2.60 2.61 2.29 2.47 1.92 3.26 0.00 -
P/EPS 29.21 25.18 22.27 24.43 18.30 32.90 0.00 -
EY 3.42 3.97 4.49 4.09 5.47 3.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.98 3.64 4.10 3.11 4.11 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 26/05/23 28/02/23 25/11/22 25/08/22 - - -
Price 0.655 0.78 0.915 0.685 0.855 0.00 0.00 -
P/RPS 2.27 2.44 2.73 2.06 2.78 0.00 0.00 -
P/EPS 25.51 23.52 26.64 20.41 26.51 0.00 0.00 -
EY 3.92 4.25 3.75 4.90 3.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.71 4.36 3.43 4.50 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