[CORAZA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[CORAZA] CORAZA INTEGRATED TECHNOLOGY BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 40.62%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
CORAZA's Result
CORAZA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 64,934 49,251 28,349 143,348 107,433 68,862 34,323 52.90%
PBT -207 3,359 2,344 18,642 14,504 9,064 3,506 -
Tax 1,094 -674 -625 -3,928 -4,040 -2,686 -1,306 -
NP 887 2,685 1,719 14,714 10,464 6,378 2,200 -45.39%
-
NP to SH 887 2,685 1,719 14,714 10,464 6,378 2,200 -45.39%
-
Tax Rate - 20.07% 26.66% 21.07% 27.85% 29.63% 37.25% -
Total Cost 64,047 46,566 26,630 128,634 96,969 62,484 32,123 58.34%
-
Net Worth 130,917 90,139 90,139 89,965 85,666 81,382 77,099 42.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 130,917 90,139 90,139 89,965 85,666 81,382 77,099 42.28%
NOSH 493,621 429,236 429,236 429,236 428,331 428,331 428,331 9.91%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.37% 5.45% 6.06% 10.26% 9.74% 9.26% 6.41% -
ROE 0.68% 2.98% 1.91% 16.36% 12.21% 7.84% 2.85% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.88 11.47 6.60 33.46 25.08 16.08 8.01 51.06%
EPS 0.20 0.63 0.40 3.43 2.44 1.49 0.51 -46.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.21 0.21 0.21 0.20 0.19 0.18 40.52%
Adjusted Per Share Value based on latest NOSH - 429,236
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.86 9.75 5.61 28.39 21.27 13.64 6.80 52.86%
EPS 0.18 0.53 0.34 2.91 2.07 1.26 0.44 -44.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2592 0.1785 0.1785 0.1781 0.1696 0.1612 0.1527 42.25%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.595 0.75 0.835 0.765 0.82 0.59 0.74 -
P/RPS 4.00 6.54 12.64 2.29 3.27 3.67 9.23 -42.70%
P/EPS 292.73 119.90 208.50 22.27 33.57 39.62 144.07 60.35%
EY 0.34 0.83 0.48 4.49 2.98 2.52 0.69 -37.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 3.57 3.98 3.64 4.10 3.11 4.11 -38.51%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 26/05/23 28/02/23 25/11/22 25/08/22 27/05/22 -
Price 0.52 0.655 0.78 0.915 0.685 0.855 0.63 -
P/RPS 3.49 5.71 11.81 2.73 2.73 5.32 7.86 -41.76%
P/EPS 255.83 104.71 194.77 26.64 28.04 57.42 122.66 63.16%
EY 0.39 0.96 0.51 3.75 3.57 1.74 0.82 -39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 3.12 3.71 4.36 3.43 4.50 3.50 -37.45%

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