[COSMOS] QoQ TTM Result on 31-Oct-2023 [#2]

Stock
[COSMOS] COSMOS TECHNOLOGY INTERNATIONAL BERHAD
Announcement Date
21-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Oct-2023 [#2]
Profit Trend
QoQ- 25.45%
YoY- 124.34%
Quarter Report
Latest QR
Upcoming QR
COSMOS's Result
COSMOS's Financial Summary
View:
Show?
TTM Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 29,034 35,812 42,183 48,059 55,520 58,273 44,136 -24.38%
PBT 2,823 3,260 3,339 4,645 4,039 5,077 4,557 -27.35%
Tax -851 -965 -824 -1,051 -1,174 -1,407 -1,407 -28.50%
NP 1,972 2,295 2,515 3,594 2,865 3,670 3,150 -26.84%
-
NP to SH 1,972 2,295 2,515 3,594 2,865 3,670 3,150 -26.84%
-
Tax Rate 30.15% 29.60% 24.68% 22.63% 29.07% 27.71% 30.88% -
Total Cost 27,062 33,517 39,668 44,465 52,655 54,603 40,986 -24.19%
-
Net Worth 53,506 53,044 52,736 52,274 51,505 56,917 58,636 -5.92%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - 1,122 - - -
Div Payout % - - - - 39.17% - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 53,506 53,044 52,736 52,274 51,505 56,917 58,636 -5.92%
NOSH 256,501 256,501 256,501 256,501 256,501 256,501 256,501 0.00%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 6.79% 6.41% 5.96% 7.48% 5.16% 6.30% 7.14% -
ROE 3.69% 4.33% 4.77% 6.88% 5.56% 6.45% 5.37% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 11.32 13.96 16.45 18.74 21.65 22.72 17.21 -24.38%
EPS 0.77 0.89 0.98 1.40 1.12 1.43 1.23 -26.84%
DPS 0.00 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.2086 0.2068 0.2056 0.2038 0.2008 0.2219 0.2286 -5.92%
Adjusted Per Share Value based on latest NOSH - 256,501
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 11.23 13.85 16.31 18.59 21.47 22.54 17.07 -24.37%
EPS 0.76 0.89 0.97 1.39 1.11 1.42 1.22 -27.08%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.2069 0.2051 0.204 0.2022 0.1992 0.2201 0.2268 -5.94%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 0.42 0.485 0.475 0.395 0.43 0.47 0.525 -
P/RPS 3.71 3.47 2.89 2.11 1.99 2.07 3.05 13.96%
P/EPS 54.63 54.21 48.44 28.19 38.50 32.85 42.75 17.77%
EY 1.83 1.84 2.06 3.55 2.60 3.04 2.34 -15.12%
DY 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
P/NAPS 2.01 2.35 2.31 1.94 2.14 2.12 2.30 -8.60%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 18/09/24 24/06/24 26/03/24 21/12/23 25/09/23 - - -
Price 0.385 0.465 0.48 0.38 0.40 0.00 0.00 -
P/RPS 3.40 3.33 2.92 2.03 1.85 0.00 0.00 -
P/EPS 50.08 51.97 48.95 27.12 35.81 0.00 0.00 -
EY 2.00 1.92 2.04 3.69 2.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
P/NAPS 1.85 2.25 2.33 1.86 1.99 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