[CTOS] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CTOS] CTOS DIGITAL BERHAD
Announcement Date
16-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 154.07%
YoY- 25.01%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 42,679 153,166 114,372 75,804 37,955 133,225 98,754 -42.86%
PBT 16,607 52,898 39,129 25,036 10,557 42,796 28,590 -30.40%
Tax -4,132 -10,472 -8,484 -6,062 -3,252 -4,819 -2,670 33.82%
NP 12,475 42,426 30,645 18,974 7,305 37,977 25,920 -38.61%
-
NP to SH 12,475 42,977 31,196 19,525 7,685 39,187 26,295 -39.19%
-
Tax Rate 24.88% 19.80% 21.68% 24.21% 30.80% 11.26% 9.34% -
Total Cost 30,204 110,740 83,727 56,830 30,650 95,248 72,834 -44.41%
-
Net Worth 491,797 330,000 324,130 100,000 0 117,560 0 -
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 7,153 531,960 508,452 460,000 427,478 205,731 212,382 -89.59%
Div Payout % 57.34% 1,237.78% 1,629.87% 2,355.95% 5,562.50% 525.00% 807.69% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 491,797 330,000 324,130 100,000 0 117,560 0 -
NOSH 2,310,000 2,200,000 2,200,000 2,000,000 1,921,249 1,959,350 2,022,692 9.26%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 29.23% 27.70% 26.79% 25.03% 19.25% 28.51% 26.25% -
ROE 2.54% 13.02% 9.62% 19.53% 0.00% 33.33% 0.00% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.91 6.96 5.29 3.79 1.98 6.80 4.88 -46.52%
EPS 0.60 2.10 1.50 1.00 0.40 2.00 1.30 -40.30%
DPS 0.32 24.18 23.53 23.00 22.25 10.50 10.50 -90.26%
NAPS 0.22 0.15 0.15 0.05 0.00 0.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,000,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.85 6.63 4.95 3.28 1.64 5.77 4.28 -42.86%
EPS 0.54 1.86 1.35 0.85 0.33 1.70 1.14 -39.26%
DPS 0.31 23.03 22.01 19.91 18.51 8.91 9.19 -89.58%
NAPS 0.2129 0.1429 0.1403 0.0433 0.00 0.0509 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 - - - - -
Price 1.58 1.81 2.02 0.00 0.00 0.00 0.00 -
P/RPS 82.76 26.00 38.16 0.00 0.00 0.00 0.00 -
P/EPS 283.13 92.65 139.92 0.00 0.00 0.00 0.00 -
EY 0.35 1.08 0.71 0.00 0.00 0.00 0.00 -
DY 0.20 13.36 11.65 0.00 0.00 0.00 0.00 -
P/NAPS 7.18 12.07 13.47 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 22/04/22 21/01/22 15/10/21 16/07/21 - - - -
Price 1.52 1.75 2.06 0.00 0.00 0.00 0.00 -
P/RPS 79.61 25.14 38.92 0.00 0.00 0.00 0.00 -
P/EPS 272.37 89.58 142.69 0.00 0.00 0.00 0.00 -
EY 0.37 1.12 0.70 0.00 0.00 0.00 0.00 -
DY 0.21 13.82 11.42 0.00 0.00 0.00 0.00 -
P/NAPS 6.91 11.67 13.73 0.00 0.00 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