[CLOUD] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[CLOUD] CLOUDARON GROUP BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 44.62%
YoY- -33.66%
Quarter Report
Latest QR
Upcoming QR
CLOUD's Result
CLOUD's Financial Summary
View:
Show?
TTM Result
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Revenue 67,354 52,234 61,911 74,192 66,602 58,869 63,136 2.17%
PBT 1,012 828 3,430 4,354 3,301 7,468 5,872 -44.32%
Tax -613 578 -20 -319 -511 -1,386 -665 -2.67%
NP 399 1,406 3,410 4,035 2,790 6,082 5,207 -57.49%
-
NP to SH 380 1,389 3,393 4,035 2,790 6,082 5,207 -58.17%
-
Tax Rate 60.57% -69.81% 0.58% 7.33% 15.48% 18.56% 11.32% -
Total Cost 66,955 50,828 58,501 70,157 63,812 52,787 57,929 4.94%
-
Net Worth 77,799 77,466 77,383 75,887 70,318 66,495 62,089 7.80%
Dividend
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Net Worth 77,799 77,466 77,383 75,887 70,318 66,495 62,089 7.80%
NOSH 831,188 831,188 831,188 831,188 831,188 831,188 831,188 0.00%
Ratio Analysis
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
NP Margin 0.59% 2.69% 5.51% 5.44% 4.19% 10.33% 8.25% -
ROE 0.49% 1.79% 4.38% 5.32% 3.97% 9.15% 8.39% -
Per Share
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
RPS 8.10 6.28 7.45 8.93 8.01 7.08 7.60 2.14%
EPS 0.05 0.17 0.41 0.49 0.34 0.73 0.63 -56.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0936 0.0932 0.0931 0.0913 0.0846 0.08 0.0747 7.80%
Adjusted Per Share Value based on latest NOSH - 831,188
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
RPS 8.11 6.29 7.46 8.94 8.02 7.09 7.61 2.14%
EPS 0.05 0.17 0.41 0.49 0.34 0.73 0.63 -56.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.0933 0.0932 0.0914 0.0847 0.0801 0.0748 7.79%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Date 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 29/03/19 -
Price 0.10 0.08 0.00 0.085 0.095 0.29 0.30 -
P/RPS 1.23 1.27 0.00 0.95 1.19 4.09 3.95 -32.19%
P/EPS 218.73 47.87 0.00 17.51 28.30 39.63 47.89 65.83%
EY 0.46 2.09 0.00 5.71 3.53 2.52 2.09 -39.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.86 0.00 0.93 1.12 3.63 4.02 -35.64%
Price Multiplier on Announcement Date
31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Date 31/05/22 30/11/21 29/06/21 30/11/20 30/06/20 19/11/19 31/05/19 -
Price 0.10 0.08 0.08 0.085 0.10 0.175 0.30 -
P/RPS 1.23 1.27 1.07 0.95 1.25 2.47 3.95 -32.19%
P/EPS 218.73 47.87 19.60 17.51 29.79 23.92 47.89 65.83%
EY 0.46 2.09 5.10 5.71 3.36 4.18 2.09 -39.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.86 0.86 0.93 1.18 2.19 4.02 -35.64%

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