[CORAZA] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[CORAZA] CORAZA INTEGRATED TECHNOLOGY BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -31.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CORAZA's Result
CORAZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 143,348 143,244 137,724 137,292 106,133 95,102 86,390 40.02%
PBT 18,642 19,338 18,128 14,024 16,061 15,704 14,252 19.54%
Tax -3,928 -5,386 -5,372 -5,224 -3,213 -3,789 -3,428 9.47%
NP 14,714 13,952 12,756 8,800 12,848 11,914 10,824 22.64%
-
NP to SH 14,714 13,952 12,756 8,800 12,848 11,914 10,824 22.64%
-
Tax Rate 21.07% 27.85% 29.63% 37.25% 20.00% 24.13% 24.05% -
Total Cost 128,634 129,292 124,968 128,492 93,285 83,188 75,566 42.42%
-
Net Worth 89,965 85,666 81,382 77,099 43,475 37,264 0 -
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 89,965 85,666 81,382 77,099 43,475 37,264 0 -
NOSH 429,236 428,331 428,331 428,331 310,540 310,540 311,034 23.88%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.26% 9.74% 9.26% 6.41% 12.11% 12.53% 12.53% -
ROE 16.36% 16.29% 15.67% 11.41% 29.55% 31.97% 0.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.46 33.44 32.15 32.05 34.18 30.62 27.78 13.16%
EPS 3.43 3.25 2.98 2.04 4.14 3.84 3.48 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.18 0.14 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 428,331
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 29.04 29.02 27.90 27.81 21.50 19.27 17.50 40.03%
EPS 2.98 2.83 2.58 1.78 2.60 2.41 2.19 22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1823 0.1735 0.1649 0.1562 0.0881 0.0755 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 - - - -
Price 0.765 0.82 0.59 0.74 0.00 0.00 0.00 -
P/RPS 2.29 2.45 1.83 2.31 0.00 0.00 0.00 -
P/EPS 22.27 25.17 19.81 36.02 0.00 0.00 0.00 -
EY 4.49 3.97 5.05 2.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 4.10 3.11 4.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 25/08/22 27/05/22 23/02/22 14/01/22 - -
Price 0.915 0.685 0.855 0.63 0.76 0.00 0.00 -
P/RPS 2.73 2.05 2.66 1.97 2.22 0.00 0.00 -
P/EPS 26.64 21.03 28.71 30.66 18.37 0.00 0.00 -
EY 3.75 4.76 3.48 3.26 5.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 3.43 4.50 3.50 5.43 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