[PEKAT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[PEKAT] PEKAT GROUP BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 17.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PEKAT's Result
PEKAT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 87,707 45,491 176,232 121,830 81,716 41,661 125,562 -21.32%
PBT 7,268 5,811 17,350 9,243 7,392 5,915 18,383 -46.22%
Tax -1,864 -1,446 -4,937 -2,715 -1,879 -1,419 -4,809 -46.93%
NP 5,404 4,365 12,413 6,528 5,513 4,496 13,574 -45.97%
-
NP to SH 5,470 4,400 12,430 6,587 5,587 4,544 13,576 -45.53%
-
Tax Rate 25.65% 24.88% 28.46% 29.37% 25.42% 23.99% 26.16% -
Total Cost 82,303 41,126 163,819 115,302 76,203 37,165 111,988 -18.60%
-
Net Worth 122,543 122,543 116,094 116,094 88,143 70,882 58,017 64.84%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 122,543 122,543 116,094 116,094 88,143 70,882 58,017 64.84%
NOSH 644,968 644,968 644,968 644,968 644,968 506,300 580,170 7.33%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.16% 9.60% 7.04% 5.36% 6.75% 10.79% 10.81% -
ROE 4.46% 3.59% 10.71% 5.67% 6.34% 6.41% 23.40% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.60 7.05 27.32 18.89 15.76 8.23 21.64 -26.69%
EPS 0.85 0.68 2.15 1.18 1.09 0.90 2.34 -49.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.18 0.17 0.14 0.10 53.58%
Adjusted Per Share Value based on latest NOSH - 644,968
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.61 7.06 27.35 18.91 12.68 6.47 19.49 -21.34%
EPS 0.85 0.68 1.93 1.02 0.87 0.71 2.11 -45.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.1902 0.1802 0.1802 0.1368 0.11 0.09 64.90%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 - - -
Price 0.465 0.655 0.68 0.735 0.78 0.00 0.00 -
P/RPS 3.42 9.29 2.49 3.89 4.95 0.00 0.00 -
P/EPS 54.83 96.01 35.28 71.97 72.39 0.00 0.00 -
EY 1.82 1.04 2.83 1.39 1.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 3.45 3.78 4.08 4.59 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 21/02/22 22/11/21 24/08/21 21/06/21 - -
Price 0.555 0.56 0.75 0.745 0.795 0.00 0.00 -
P/RPS 4.08 7.94 2.74 3.94 5.04 0.00 0.00 -
P/EPS 65.44 82.09 38.92 72.95 73.78 0.00 0.00 -
EY 1.53 1.22 2.57 1.37 1.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.95 4.17 4.14 4.68 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