[COSMOS] QoQ TTM Result on 31-Oct-2024 [#2]

Stock
[COSMOS] COSMOS TECHNOLOGY INTERNATIONAL BERHAD
Announcement Date
18-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- 6.29%
YoY- -41.68%
Quarter Report
Latest QR
Upcoming QR
COSMOS's Result
COSMOS's Financial Summary
View:
Show?
TTM Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 26,110 29,034 35,812 42,183 48,059 55,520 58,273 -41.30%
PBT 2,973 2,823 3,260 3,339 4,645 4,039 5,077 -29.89%
Tax -877 -851 -965 -824 -1,051 -1,174 -1,407 -26.92%
NP 2,096 1,972 2,295 2,515 3,594 2,865 3,670 -31.04%
-
NP to SH 2,096 1,972 2,295 2,515 3,594 2,865 3,670 -31.04%
-
Tax Rate 29.50% 30.15% 29.60% 24.68% 22.63% 29.07% 27.71% -
Total Cost 24,014 27,062 33,517 39,668 44,465 52,655 54,603 -42.02%
-
Net Worth 51,662 53,506 53,044 52,736 52,274 51,505 56,917 -6.22%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div - - - - - 1,122 - -
Div Payout % - - - - - 39.17% - -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 51,662 53,506 53,044 52,736 52,274 51,505 56,917 -6.22%
NOSH 258,571 256,501 256,501 256,501 256,501 256,501 256,501 0.53%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 8.03% 6.79% 6.41% 5.96% 7.48% 5.16% 6.30% -
ROE 4.06% 3.69% 4.33% 4.77% 6.88% 5.56% 6.45% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 10.10 11.32 13.96 16.45 18.74 21.65 22.72 -41.60%
EPS 0.81 0.77 0.89 0.98 1.40 1.12 1.43 -31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.1998 0.2086 0.2068 0.2056 0.2038 0.2008 0.2219 -6.72%
Adjusted Per Share Value based on latest NOSH - 258,571
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 10.10 11.23 13.85 16.31 18.59 21.47 22.54 -41.30%
EPS 0.81 0.76 0.89 0.97 1.39 1.11 1.42 -31.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.1998 0.2069 0.2051 0.204 0.2022 0.1992 0.2201 -6.21%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 0.39 0.42 0.485 0.475 0.395 0.43 0.47 -
P/RPS 3.86 3.71 3.47 2.89 2.11 1.99 2.07 51.21%
P/EPS 48.11 54.63 54.21 48.44 28.19 38.50 32.85 28.81%
EY 2.08 1.83 1.84 2.06 3.55 2.60 3.04 -22.26%
DY 0.00 0.00 0.00 0.00 0.00 1.02 0.00 -
P/NAPS 1.95 2.01 2.35 2.31 1.94 2.14 2.12 -5.39%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 18/12/24 18/09/24 24/06/24 26/03/24 21/12/23 25/09/23 - -
Price 0.435 0.385 0.465 0.48 0.38 0.40 0.00 -
P/RPS 4.31 3.40 3.33 2.92 2.03 1.85 0.00 -
P/EPS 53.66 50.08 51.97 48.95 27.12 35.81 0.00 -
EY 1.86 2.00 1.92 2.04 3.69 2.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 2.18 1.85 2.25 2.33 1.86 1.99 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