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

Stock
[CNERGEN] CNERGENZ BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 8.46%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
CNERGEN's Result
CNERGEN'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 126,015 98,837 59,934 216,890 176,256 113,484 36,903 126.59%
PBT 19,467 16,795 9,644 29,320 26,580 17,217 4,872 151.59%
Tax -4,757 -4,115 -2,398 -7,603 -6,557 -4,280 -1,232 145.91%
NP 14,710 12,680 7,246 21,717 20,023 12,937 3,640 153.49%
-
NP to SH 14,710 12,680 7,246 21,717 20,023 12,937 3,640 153.49%
-
Tax Rate 24.44% 24.50% 24.87% 25.93% 24.67% 24.86% 25.29% -
Total Cost 111,305 86,157 52,688 195,173 156,233 100,547 33,263 123.55%
-
Net Worth 164,340 159,359 149,878 146,823 155,966 142,457 75,619 67.70%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 6,423 2,673 - - -
Div Payout % - - - 29.58% 13.35% - - -
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 164,340 159,359 149,878 146,823 155,966 142,457 75,619 67.70%
NOSH 498,000 498,000 498,000 498,000 498,000 498,000 398,000 16.10%
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 11.67% 12.83% 12.09% 10.01% 11.36% 11.40% 9.86% -
ROE 8.95% 7.96% 4.83% 14.79% 12.84% 9.08% 4.81% -
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 25.30 19.85 12.40 47.27 39.55 27.08 9.27 95.17%
EPS 2.95 2.55 1.50 4.73 4.49 3.09 0.91 118.88%
DPS 0.00 0.00 0.00 1.40 0.60 0.00 0.00 -
NAPS 0.33 0.32 0.31 0.32 0.35 0.34 0.19 44.44%
Adjusted Per Share Value based on latest NOSH - 498,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.30 19.85 12.03 43.55 35.39 22.79 7.41 126.57%
EPS 2.95 2.55 1.46 4.36 4.02 2.60 0.73 153.49%
DPS 0.00 0.00 0.00 1.29 0.54 0.00 0.00 -
NAPS 0.33 0.32 0.301 0.2948 0.3132 0.2861 0.1518 67.73%
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 - -
Price 0.63 0.865 0.88 0.805 1.06 0.57 0.00 -
P/RPS 2.49 4.36 7.10 1.70 2.68 2.10 0.00 -
P/EPS 21.33 33.97 58.72 17.01 23.59 18.46 0.00 -
EY 4.69 2.94 1.70 5.88 4.24 5.42 0.00 -
DY 0.00 0.00 0.00 1.74 0.57 0.00 0.00 -
P/NAPS 1.91 2.70 2.84 2.52 3.03 1.68 0.00 -
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 24/11/23 23/08/23 24/05/23 21/02/23 17/11/22 17/08/22 27/05/22 -
Price 0.625 0.75 0.90 0.855 0.815 0.725 0.625 -
P/RPS 2.47 3.78 7.26 1.81 2.06 2.68 6.74 -48.75%
P/EPS 21.16 29.46 60.05 18.06 18.14 23.48 68.34 -54.19%
EY 4.73 3.39 1.67 5.54 5.51 4.26 1.46 118.79%
DY 0.00 0.00 0.00 1.64 0.74 0.00 0.00 -
P/NAPS 1.89 2.34 2.90 2.67 2.33 2.13 3.29 -30.87%

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