[CORAZA] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[CORAZA] CORAZA INTEGRATED TECHNOLOGY BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 26.85%
YoY- -200.7%
Quarter Report
Latest QR
Upcoming QR
CORAZA's Result
CORAZA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 89,100 72,948 72,084 80,679 100,849 123,737 137,374 -25.01%
PBT -5,244 -8,981 -7,473 -3,438 3,931 12,937 17,480 -
Tax 71 1,909 1,761 768 1,206 -1,916 -3,247 -
NP -5,173 -7,072 -5,712 -2,670 5,137 11,021 14,233 -
-
NP to SH -5,173 -7,072 -5,712 -2,670 5,137 11,021 14,233 -
-
Tax Rate - - - - -30.68% 14.81% 18.58% -
Total Cost 94,273 80,020 77,796 83,349 95,712 112,716 123,141 -16.27%
-
Net Worth 126,250 123,405 123,405 125,965 130,917 90,139 90,139 25.10%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 126,250 123,405 123,405 125,965 130,917 90,139 90,139 25.10%
NOSH 505,000 493,621 493,621 493,621 493,621 429,236 429,236 11.41%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -5.81% -9.69% -7.92% -3.31% 5.09% 8.91% 10.36% -
ROE -4.10% -5.73% -4.63% -2.12% 3.92% 12.23% 15.79% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.64 14.78 14.60 17.93 23.11 28.83 32.00 -32.69%
EPS -1.02 -1.43 -1.16 -0.59 1.18 2.57 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.25 0.28 0.30 0.21 0.21 12.29%
Adjusted Per Share Value based on latest NOSH - 505,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.64 14.45 14.27 15.98 19.97 24.50 27.20 -25.01%
EPS -1.02 -1.40 -1.13 -0.53 1.02 2.18 2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.2444 0.2444 0.2494 0.2592 0.1785 0.1785 25.10%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.395 0.535 0.535 0.435 0.595 0.75 0.835 -
P/RPS 2.24 3.62 3.66 2.43 2.57 2.60 2.61 -9.66%
P/EPS -38.56 -37.34 -46.23 -73.29 50.55 29.21 25.18 -
EY -2.59 -2.68 -2.16 -1.36 1.98 3.42 3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.14 2.14 1.55 1.98 3.57 3.98 -45.89%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 22/08/24 16/05/24 28/02/24 29/11/23 24/08/23 26/05/23 -
Price 0.35 0.42 0.55 0.45 0.52 0.655 0.78 -
P/RPS 1.98 2.84 3.77 2.51 2.25 2.27 2.44 -12.96%
P/EPS -34.17 -29.32 -47.53 -75.82 44.17 25.51 23.52 -
EY -2.93 -3.41 -2.10 -1.32 2.26 3.92 4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.68 2.20 1.61 1.73 3.12 3.71 -47.68%

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