[CTOS] YoY Quarter Result on 31-Mar-2023 [#1]

Stock
[CTOS] CTOS DIGITAL BERHAD
Announcement Date
17-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 20.73%
YoY- 32.88%
Quarter Report
Latest QR
Upcoming QR
CTOS's Result
CTOS's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Revenue 71,580 59,594 42,679 37,955 23.52%
PBT 22,263 21,940 16,607 10,557 28.20%
Tax -1,605 -5,363 -4,132 -3,252 -20.95%
NP 20,658 16,577 12,475 7,305 41.36%
-
NP to SH 20,821 16,577 12,475 7,685 39.36%
-
Tax Rate 7.21% 24.44% 24.88% 30.80% -
Total Cost 50,922 43,017 30,204 30,650 18.41%
-
Net Worth 577,500 531,300 491,797 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Div 14,783 9,933 7,153 427,478 -67.38%
Div Payout % 71.01% 59.92% 57.34% 5,562.50% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Net Worth 577,500 531,300 491,797 0 -
NOSH 2,310,000 2,310,000 2,310,000 1,921,249 6.32%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
NP Margin 28.86% 27.82% 29.23% 19.25% -
ROE 3.61% 3.12% 2.54% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
RPS 3.10 2.58 1.91 1.98 16.10%
EPS 0.90 0.70 0.60 0.40 31.00%
DPS 0.64 0.43 0.32 22.25 -69.32%
NAPS 0.25 0.23 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,310,000
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
RPS 3.10 2.58 1.85 1.64 23.61%
EPS 0.90 0.70 0.54 0.33 39.67%
DPS 0.64 0.43 0.31 18.51 -67.38%
NAPS 0.25 0.23 0.2129 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Date 29/03/24 31/03/23 31/03/22 - -
Price 1.32 1.31 1.58 0.00 -
P/RPS 42.60 50.78 82.76 0.00 -
P/EPS 146.45 182.55 283.13 0.00 -
EY 0.68 0.55 0.35 0.00 -
DY 0.48 0.33 0.20 0.00 -
P/NAPS 5.28 5.70 7.18 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Date 07/05/24 17/04/23 22/04/22 - -
Price 1.40 1.31 1.52 0.00 -
P/RPS 45.18 50.78 79.61 0.00 -
P/EPS 155.32 182.55 272.37 0.00 -
EY 0.64 0.55 0.37 0.00 -
DY 0.46 0.33 0.21 0.00 -
P/NAPS 5.60 5.70 6.91 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