[CORAZA] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[CORAZA] CORAZA INTEGRATED TECHNOLOGY BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 7.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CORAZA's Result
CORAZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 143,244 137,724 137,292 106,133 95,102 86,390 0 -
PBT 19,338 18,128 14,024 16,061 15,704 14,252 0 -
Tax -5,386 -5,372 -5,224 -3,213 -3,789 -3,428 0 -
NP 13,952 12,756 8,800 12,848 11,914 10,824 0 -
-
NP to SH 13,952 12,756 8,800 12,848 11,914 10,824 0 -
-
Tax Rate 27.85% 29.63% 37.25% 20.00% 24.13% 24.05% - -
Total Cost 129,292 124,968 128,492 93,285 83,188 75,566 0 -
-
Net Worth 85,666 81,382 77,099 43,475 37,264 0 0 -
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 85,666 81,382 77,099 43,475 37,264 0 0 -
NOSH 428,331 428,331 428,331 310,540 310,540 311,034 0 -
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.74% 9.26% 6.41% 12.11% 12.53% 12.53% 0.00% -
ROE 16.29% 15.67% 11.41% 29.55% 31.97% 0.00% 0.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 33.44 32.15 32.05 34.18 30.62 27.78 0.00 -
EPS 3.25 2.98 2.04 4.14 3.84 3.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.14 0.12 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 310,540
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.02 27.90 27.81 21.50 19.27 17.50 0.00 -
EPS 2.83 2.58 1.78 2.60 2.41 2.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1735 0.1649 0.1562 0.0881 0.0755 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 - - - - -
Price 0.82 0.59 0.74 0.00 0.00 0.00 0.00 -
P/RPS 2.45 1.83 2.31 0.00 0.00 0.00 0.00 -
P/EPS 25.17 19.81 36.02 0.00 0.00 0.00 0.00 -
EY 3.97 5.05 2.78 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 3.11 4.11 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 27/05/22 23/02/22 14/01/22 - - -
Price 0.685 0.855 0.63 0.76 0.00 0.00 0.00 -
P/RPS 2.05 2.66 1.97 2.22 0.00 0.00 0.00 -
P/EPS 21.03 28.71 30.66 18.37 0.00 0.00 0.00 -
EY 4.76 3.48 3.26 5.44 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 4.50 3.50 5.43 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