[CLOUDPT] QoQ TTM Result on 31-Dec-2023 [#4]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -10.73%
YoY- 23.45%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 125,405 110,142 120,064 114,195 99,747 90,595 29.72%
PBT 23,000 22,122 24,143 21,177 20,493 17,802 22.75%
Tax -6,073 -5,885 -5,954 -5,744 -5,261 -4,648 23.86%
NP 16,927 16,237 18,189 15,433 15,232 13,154 22.36%
-
NP to SH 16,928 16,238 18,189 15,433 15,232 13,154 22.37%
-
Tax Rate 26.40% 26.60% 24.66% 27.12% 25.67% 26.11% -
Total Cost 108,478 93,905 101,875 98,762 84,515 77,441 30.96%
-
Net Worth 69,373 71,021 70,702 68,523 0 20,790 162.36%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 5,369 5,369 53 - - - -
Div Payout % 31.72% 33.07% 0.29% - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 69,373 71,021 70,702 68,523 0 20,790 162.36%
NOSH 531,600 531,600 531,600 531,600 425,280 425,168 19.58%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.50% 14.74% 15.15% 13.51% 15.27% 14.52% -
ROE 24.40% 22.86% 25.73% 22.52% 0.00% 63.27% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 23.59 20.72 22.59 21.48 23.45 21.31 8.47%
EPS 3.18 3.05 3.42 2.90 3.58 3.09 2.32%
DPS 1.01 1.01 0.01 0.00 0.00 0.00 -
NAPS 0.1305 0.1336 0.133 0.1289 0.00 0.0489 119.39%
Adjusted Per Share Value based on latest NOSH - 531,600
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 23.59 20.72 22.59 21.48 18.76 17.04 29.73%
EPS 3.18 3.05 3.42 2.90 2.87 2.47 22.41%
DPS 1.01 1.01 0.01 0.00 0.00 0.00 -
NAPS 0.1305 0.1336 0.133 0.1289 0.00 0.0391 162.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 - - -
Price 0.64 0.545 0.625 0.52 0.00 0.00 -
P/RPS 2.71 2.63 2.77 2.42 0.00 0.00 -
P/EPS 20.10 17.84 18.27 17.91 0.00 0.00 -
EY 4.98 5.60 5.47 5.58 0.00 0.00 -
DY 1.58 1.85 0.02 0.00 0.00 0.00 -
P/NAPS 4.90 4.08 4.70 4.03 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 24/05/24 23/02/24 - - - - -
Price 0.78 0.59 0.00 0.00 0.00 0.00 -
P/RPS 3.31 2.85 0.00 0.00 0.00 0.00 -
P/EPS 24.49 19.32 0.00 0.00 0.00 0.00 -
EY 4.08 5.18 0.00 0.00 0.00 0.00 -
DY 1.29 1.71 0.00 0.00 0.00 0.00 -
P/NAPS 5.98 4.42 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