[CLOUD] YoY Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[CLOUD] CLOUDARON GROUP BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 61.43%
YoY- 123.63%
Quarter Report
Latest QR
Upcoming QR
CLOUD's Result
CLOUD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 228,236 90,592 47,842 67,196 52,016 60,550 54,794 26.83%
PBT 2,294 2,866 480 5,684 3,578 386 310 39.57%
Tax -984 50 16 -1,180 -1,564 -122 -40 70.49%
NP 1,310 2,916 496 4,504 2,014 264 270 30.09%
-
NP to SH 1,310 2,916 496 4,504 2,014 264 270 30.09%
-
Tax Rate 42.89% -1.74% -3.33% 20.76% 43.71% 31.61% 12.90% -
Total Cost 226,926 87,676 47,346 62,692 50,002 60,286 54,524 26.81%
-
Net Worth 81,955 81,123 77,466 75,887 66,495 54,277 35,201 15.11%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 81,955 81,123 77,466 75,887 66,495 54,277 35,201 15.11%
NOSH 831,188 831,188 831,188 831,188 831,188 831,188 775,267 1.16%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.57% 3.22% 1.04% 6.70% 3.87% 0.44% 0.49% -
ROE 1.60% 3.59% 0.64% 5.94% 3.03% 0.49% 0.77% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 27.46 10.90 5.76 8.08 6.26 7.62 7.55 23.99%
EPS 0.16 0.36 0.06 0.54 0.24 0.04 0.04 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0986 0.0976 0.0932 0.0913 0.08 0.0683 0.0485 12.54%
Adjusted Per Share Value based on latest NOSH - 831,188
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 27.46 10.90 5.76 8.08 6.26 7.28 6.59 26.83%
EPS 0.16 0.36 0.06 0.54 0.24 0.03 0.03 32.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0986 0.0976 0.0932 0.0913 0.08 0.0653 0.0424 15.09%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 25/09/17 -
Price 0.025 0.095 0.08 0.085 0.29 0.25 0.00 -
P/RPS 0.09 0.87 1.39 1.05 4.63 3.28 0.00 -
P/EPS 15.86 27.08 134.06 15.69 119.68 752.55 0.00 -
EY 6.30 3.69 0.75 6.37 0.84 0.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.97 0.86 0.93 3.63 3.66 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 30/11/21 30/11/20 19/11/19 30/11/18 08/12/17 -
Price 0.025 0.095 0.08 0.085 0.175 0.25 0.21 -
P/RPS 0.09 0.87 1.39 1.05 2.80 3.28 2.78 -43.53%
P/EPS 15.86 27.08 134.06 15.69 72.22 752.55 564.52 -44.84%
EY 6.30 3.69 0.75 6.37 1.38 0.13 0.18 80.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.97 0.86 0.93 2.19 3.66 4.33 -37.81%

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