[CORAZA] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[CORAZA] CORAZA INTEGRATED TECHNOLOGY BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 2.35%
YoY- 97.93%
Quarter Report
Latest QR
Upcoming QR
CORAZA's Result
CORAZA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 100,849 123,737 137,374 143,348 142,239 131,800 97,261 2.44%
PBT 3,931 12,937 17,480 18,642 18,787 17,998 12,439 -53.57%
Tax 1,206 -1,916 -3,247 -3,928 -4,411 -4,185 -2,805 -
NP 5,137 11,021 14,233 14,714 14,376 13,813 9,634 -34.21%
-
NP to SH 5,137 11,021 14,233 14,714 14,376 13,813 9,634 -34.21%
-
Tax Rate -30.68% 14.81% 18.58% 21.07% 23.48% 23.25% 22.55% -
Total Cost 95,712 112,716 123,141 128,634 127,863 117,987 87,627 6.05%
-
Net Worth 130,917 90,139 90,139 89,965 85,666 81,382 77,099 42.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 130,917 90,139 90,139 89,965 85,666 81,382 77,099 42.28%
NOSH 493,621 429,236 429,236 429,236 428,331 428,331 428,331 9.91%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.09% 8.91% 10.36% 10.26% 10.11% 10.48% 9.91% -
ROE 3.92% 12.23% 15.79% 16.36% 16.78% 16.97% 12.50% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 23.11 28.83 32.00 33.46 33.21 30.77 22.71 1.16%
EPS 1.18 2.57 3.32 3.43 3.36 3.22 2.25 -34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.21 0.21 0.21 0.20 0.19 0.18 40.52%
Adjusted Per Share Value based on latest NOSH - 429,236
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.43 25.07 27.83 29.04 28.82 26.70 19.70 2.45%
EPS 1.04 2.23 2.88 2.98 2.91 2.80 1.95 -34.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2652 0.1826 0.1826 0.1823 0.1735 0.1649 0.1562 42.27%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.595 0.75 0.835 0.765 0.82 0.59 0.74 -
P/RPS 2.57 2.60 2.61 2.29 2.47 1.92 3.26 -14.64%
P/EPS 50.55 29.21 25.18 22.27 24.43 18.30 32.90 33.11%
EY 1.98 3.42 3.97 4.49 4.09 5.47 3.04 -24.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 3.57 3.98 3.64 4.10 3.11 4.11 -38.51%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 26/05/23 28/02/23 25/11/22 25/08/22 - -
Price 0.52 0.655 0.78 0.915 0.685 0.855 0.00 -
P/RPS 2.25 2.27 2.44 2.73 2.06 2.78 0.00 -
P/EPS 44.17 25.51 23.52 26.64 20.41 26.51 0.00 -
EY 2.26 3.92 4.25 3.75 4.90 3.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 3.12 3.71 4.36 3.43 4.50 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