[CTOS] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[CTOS] CTOS DIGITAL BERHAD
Announcement Date
26-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 180.2%
YoY- 79.03%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 59,594 194,781 142,038 89,191 42,679 153,166 114,372 -35.27%
PBT 21,940 85,408 66,971 39,353 16,607 52,898 39,129 -32.02%
Tax -5,363 -13,963 -9,257 -4,398 -4,132 -10,472 -8,484 -26.36%
NP 16,577 71,445 57,714 34,955 12,475 42,426 30,645 -33.63%
-
NP to SH 16,577 71,445 57,714 34,955 12,475 42,977 31,196 -34.42%
-
Tax Rate 24.44% 16.35% 13.82% 11.18% 24.88% 19.80% 21.68% -
Total Cost 43,017 123,336 84,324 54,236 30,204 110,740 83,727 -35.87%
-
Net Worth 531,300 508,199 508,199 508,199 491,797 330,000 324,130 39.06%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 9,933 43,427 35,111 21,252 7,153 531,960 508,452 -92.76%
Div Payout % 59.92% 60.79% 60.84% 60.80% 57.34% 1,237.78% 1,629.87% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 531,300 508,199 508,199 508,199 491,797 330,000 324,130 39.06%
NOSH 2,310,000 2,310,000 2,310,000 2,310,000 2,310,000 2,200,000 2,200,000 3.30%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 27.82% 36.68% 40.63% 39.19% 29.23% 27.70% 26.79% -
ROE 3.12% 14.06% 11.36% 6.88% 2.54% 13.02% 9.62% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.58 8.43 6.15 3.86 1.91 6.96 5.29 -38.06%
EPS 0.70 3.10 2.50 1.50 0.60 2.10 1.50 -39.86%
DPS 0.43 1.88 1.52 0.92 0.32 24.18 23.53 -93.07%
NAPS 0.23 0.22 0.22 0.22 0.22 0.15 0.15 33.00%
Adjusted Per Share Value based on latest NOSH - 2,310,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.58 8.43 6.15 3.86 1.85 6.63 4.95 -35.26%
EPS 0.70 3.10 2.50 1.50 0.54 1.86 1.35 -35.48%
DPS 0.43 1.88 1.52 0.92 0.31 23.03 22.01 -92.76%
NAPS 0.23 0.22 0.22 0.22 0.2129 0.1429 0.1403 39.07%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.31 1.42 1.34 1.27 1.58 1.81 2.02 -
P/RPS 50.78 16.84 21.79 32.89 82.76 26.00 38.16 21.00%
P/EPS 182.55 45.91 53.63 83.93 283.13 92.65 139.92 19.41%
EY 0.55 2.18 1.86 1.19 0.35 1.08 0.71 -15.66%
DY 0.33 1.32 1.13 0.72 0.20 13.36 11.65 -90.72%
P/NAPS 5.70 6.45 6.09 5.77 7.18 12.07 13.47 -43.66%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 17/04/23 31/01/23 27/10/22 26/07/22 22/04/22 21/01/22 15/10/21 -
Price 1.31 1.54 1.34 1.31 1.52 1.75 2.06 -
P/RPS 50.78 18.26 21.79 33.93 79.61 25.14 38.92 19.42%
P/EPS 182.55 49.79 53.63 86.57 272.37 89.58 142.69 17.86%
EY 0.55 2.01 1.86 1.16 0.37 1.12 0.70 -14.86%
DY 0.33 1.22 1.13 0.70 0.21 13.82 11.42 -90.60%
P/NAPS 5.70 7.00 6.09 5.95 6.91 11.67 13.73 -44.37%

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