[PEKAT] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[PEKAT] PEKAT GROUP BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 88.71%
YoY- -8.44%
Quarter Report
Latest QR
Upcoming QR
PEKAT's Result
PEKAT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 134,196 87,707 45,491 176,232 121,830 81,716 41,661 117.95%
PBT 11,068 7,268 5,811 17,350 9,243 7,392 5,915 51.79%
Tax -3,441 -1,864 -1,446 -4,937 -2,715 -1,879 -1,419 80.39%
NP 7,627 5,404 4,365 12,413 6,528 5,513 4,496 42.19%
-
NP to SH 7,723 5,470 4,400 12,430 6,587 5,587 4,544 42.37%
-
Tax Rate 31.09% 25.65% 24.88% 28.46% 29.37% 25.42% 23.99% -
Total Cost 126,569 82,303 41,126 163,819 115,302 76,203 37,165 126.18%
-
Net Worth 128,993 122,543 122,543 116,094 116,094 88,143 70,882 49.00%
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 128,993 122,543 122,543 116,094 116,094 88,143 70,882 49.00%
NOSH 644,968 644,968 644,968 644,968 644,968 644,968 506,300 17.49%
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 5.68% 6.16% 9.60% 7.04% 5.36% 6.75% 10.79% -
ROE 5.99% 4.46% 3.59% 10.71% 5.67% 6.34% 6.41% -
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 20.81 13.60 7.05 27.32 18.89 15.76 8.23 85.49%
EPS 1.20 0.85 0.68 2.15 1.18 1.09 0.90 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 0.18 0.17 0.14 26.81%
Adjusted Per Share Value based on latest NOSH - 644,968
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.83 13.61 7.06 27.35 18.91 12.68 6.47 117.87%
EPS 1.20 0.85 0.68 1.93 1.02 0.87 0.71 41.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.1902 0.1902 0.1802 0.1802 0.1368 0.11 49.01%
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 31/12/21 30/09/21 30/06/21 - -
Price 0.475 0.465 0.655 0.68 0.735 0.78 0.00 -
P/RPS 2.28 3.42 9.29 2.49 3.89 4.95 0.00 -
P/EPS 39.67 54.83 96.01 35.28 71.97 72.39 0.00 -
EY 2.52 1.82 1.04 2.83 1.39 1.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.45 3.45 3.78 4.08 4.59 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 22/11/22 24/08/22 24/05/22 21/02/22 22/11/21 24/08/21 21/06/21 -
Price 0.435 0.555 0.56 0.75 0.745 0.795 0.00 -
P/RPS 2.09 4.08 7.94 2.74 3.94 5.04 0.00 -
P/EPS 36.33 65.44 82.09 38.92 72.95 73.78 0.00 -
EY 2.75 1.53 1.22 2.57 1.37 1.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.92 2.95 4.17 4.14 4.68 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