[CEKD] QoQ Quarter Result on 31-May-2022 [#3]

Stock
[CEKD] CEKD BERHAD
Announcement Date
26-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 6.02%
YoY- 29.99%
Quarter Report
Latest QR
Upcoming QR
CEKD's Result
CEKD's Financial Summary
View:
Show?
Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 8,247 7,687 7,740 7,852 7,769 7,081 5,769 26.98%
PBT 1,311 1,344 1,708 2,665 2,574 273 1,472 -7.45%
Tax -268 -340 -560 -641 -665 -543 -382 -21.09%
NP 1,043 1,004 1,148 2,024 1,909 -270 1,090 -2.90%
-
NP to SH 1,043 1,001 1,148 2,024 1,909 -270 1,090 -2.90%
-
Tax Rate 20.44% 25.30% 32.79% 24.05% 25.84% 198.90% 25.95% -
Total Cost 7,204 6,683 6,592 5,828 5,860 7,351 4,679 33.44%
-
Net Worth 66,154 64,209 64,209 66,154 66,154 64,209 40,315 39.24%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - 19 19 - - - -
Div Payout % - - 1.69% 0.96% - - - -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 66,154 64,209 64,209 66,154 66,154 64,209 40,315 39.24%
NOSH 194,573 194,573 194,573 194,573 194,573 194,573 143,983 22.29%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 12.65% 13.06% 14.83% 25.78% 24.57% -3.81% 18.89% -
ROE 1.58% 1.56% 1.79% 3.06% 2.89% -0.42% 2.70% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 4.24 3.95 3.98 4.04 3.99 3.64 4.01 3.79%
EPS 0.54 0.51 0.59 1.04 0.98 -0.14 0.76 -20.42%
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.33 0.34 0.34 0.33 0.28 13.85%
Adjusted Per Share Value based on latest NOSH - 194,573
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 4.24 3.95 3.98 4.04 3.99 3.64 2.96 27.15%
EPS 0.54 0.51 0.59 1.04 0.98 -0.14 0.56 -2.40%
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.33 0.34 0.34 0.33 0.2072 39.24%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 - -
Price 0.565 0.55 0.615 0.61 0.625 0.89 0.00 -
P/RPS 13.33 13.92 15.46 15.12 15.65 24.46 0.00 -
P/EPS 105.40 106.91 104.24 58.64 63.70 -641.37 0.00 -
EY 0.95 0.94 0.96 1.71 1.57 -0.16 0.00 -
DY 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 1.66 1.67 1.86 1.79 1.84 2.70 0.00 -
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 30/01/23 25/10/22 26/07/22 25/04/22 24/01/22 25/10/21 -
Price 0.515 0.59 0.55 0.565 0.58 0.655 0.985 -
P/RPS 12.15 14.93 13.83 14.00 14.53 18.00 24.58 -37.56%
P/EPS 96.07 114.68 93.22 54.32 59.12 -472.02 130.11 -18.35%
EY 1.04 0.87 1.07 1.84 1.69 -0.21 0.77 22.25%
DY 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 1.51 1.79 1.67 1.66 1.71 1.98 3.52 -43.20%

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