[CEKD] QoQ Quarter Result on 2022-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 8,198 8,440 8,247 7,687 7,740 7,852 7,769 3.64% QoQ % -2.87% 2.34% 7.29% -0.68% -1.43% 1.07% - Horiz. % 105.52% 108.64% 106.15% 98.94% 99.63% 101.07% 100.00%
PBT 1,870 2,296 1,311 1,344 1,708 2,665 2,574 -19.14% QoQ % -18.55% 75.13% -2.46% -21.31% -35.91% 3.54% - Horiz. % 72.65% 89.20% 50.93% 52.21% 66.36% 103.54% 100.00%
Tax -415 -548 -268 -340 -560 -641 -665 -26.91% QoQ % 24.27% -104.48% 21.18% 39.29% 12.64% 3.61% - Horiz. % 62.41% 82.41% 40.30% 51.13% 84.21% 96.39% 100.00%
NP 1,455 1,748 1,043 1,004 1,148 2,024 1,909 -16.52% QoQ % -16.76% 67.59% 3.88% -12.54% -43.28% 6.02% - Horiz. % 76.22% 91.57% 54.64% 52.59% 60.14% 106.02% 100.00%
NP to SH 1,412 1,680 1,043 1,001 1,148 2,024 1,909 -18.17% QoQ % -15.95% 61.07% 4.20% -12.80% -43.28% 6.02% - Horiz. % 73.97% 88.00% 54.64% 52.44% 60.14% 106.02% 100.00%
Tax Rate 22.19 % 23.87 % 20.44 % 25.30 % 32.79 % 24.05 % 25.84 % -9.63% QoQ % -7.04% 16.78% -19.21% -22.84% 36.34% -6.93% - Horiz. % 85.87% 92.38% 79.10% 97.91% 126.90% 93.07% 100.00%
Total Cost 6,743 6,692 7,204 6,683 6,592 5,828 5,860 9.78% QoQ % 0.76% -7.11% 7.80% 1.38% 13.11% -0.55% - Horiz. % 115.07% 114.20% 122.94% 114.04% 112.49% 99.45% 100.00%
Net Worth 68,100 68,100 66,154 64,209 64,209 66,154 66,154 1.95% QoQ % 0.00% 2.94% 3.03% 0.00% -2.94% 0.00% - Horiz. % 102.94% 102.94% 100.00% 97.06% 97.06% 100.00% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 1,459 - - - 19 19 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 7,500.11% 0.00% 0.00% 0.00% 100.00% 100.00% -
Div Payout % 103.35 % - % - % - % 1.69 % 0.96 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 76.04% 0.00% - Horiz. % 10,765.62% 0.00% 0.00% 0.00% 176.04% 100.00% -
Equity 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 68,100 68,100 66,154 64,209 64,209 66,154 66,154 1.95% QoQ % 0.00% 2.94% 3.03% 0.00% -2.94% 0.00% - Horiz. % 102.94% 102.94% 100.00% 97.06% 97.06% 100.00% 100.00%
NOSH 194,573 194,573 194,573 194,573 194,573 194,573 194,573 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 17.75 % 20.71 % 12.65 % 13.06 % 14.83 % 25.78 % 24.57 % -19.44% QoQ % -14.29% 63.72% -3.14% -11.94% -42.47% 4.92% - Horiz. % 72.24% 84.29% 51.49% 53.15% 60.36% 104.92% 100.00%
ROE 2.07 % 2.47 % 1.58 % 1.56 % 1.79 % 3.06 % 2.89 % -19.90% QoQ % -16.19% 56.33% 1.28% -12.85% -41.50% 5.88% - Horiz. % 71.63% 85.47% 54.67% 53.98% 61.94% 105.88% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 4.21 4.34 4.24 3.95 3.98 4.04 3.99 3.63% QoQ % -3.00% 2.36% 7.34% -0.75% -1.49% 1.25% - Horiz. % 105.51% 108.77% 106.27% 99.00% 99.75% 101.25% 100.00%
EPS 0.73 0.86 0.54 0.51 0.59 1.04 0.98 -17.78% QoQ % -15.12% 59.26% 5.88% -13.56% -43.27% 6.12% - Horiz. % 74.49% 87.76% 55.10% 52.04% 60.20% 106.12% 100.00%
DPS 0.75 0.00 0.00 0.00 0.01 0.01 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 7,500.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.3500 0.3500 0.3400 0.3300 0.3300 0.3400 0.3400 1.95% QoQ % 0.00% 2.94% 3.03% 0.00% -2.94% 0.00% - Horiz. % 102.94% 102.94% 100.00% 97.06% 97.06% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,573 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 4.21 4.34 4.24 3.95 3.98 4.04 3.99 3.63% QoQ % -3.00% 2.36% 7.34% -0.75% -1.49% 1.25% - Horiz. % 105.51% 108.77% 106.27% 99.00% 99.75% 101.25% 100.00%
EPS 0.73 0.86 0.54 0.51 0.59 1.04 0.98 -17.78% QoQ % -15.12% 59.26% 5.88% -13.56% -43.27% 6.12% - Horiz. % 74.49% 87.76% 55.10% 52.04% 60.20% 106.12% 100.00%
DPS 0.75 0.00 0.00 0.00 0.01 0.01 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 7,500.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.3500 0.3500 0.3400 0.3300 0.3300 0.3400 0.3400 1.95% QoQ % 0.00% 2.94% 3.03% 0.00% -2.94% 0.00% - Horiz. % 102.94% 102.94% 100.00% 97.06% 97.06% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.4850 0.4450 0.5650 0.5500 0.6150 0.6100 0.6250 -
P/RPS 11.51 10.26 13.33 13.92 15.46 15.12 15.65 -18.48% QoQ % 12.18% -23.03% -4.24% -9.96% 2.25% -3.39% - Horiz. % 73.55% 65.56% 85.18% 88.95% 98.79% 96.61% 100.00%
P/EPS 66.83 51.54 105.40 106.91 104.24 58.64 63.70 3.24% QoQ % 29.67% -51.10% -1.41% 2.56% 77.76% -7.94% - Horiz. % 104.91% 80.91% 165.46% 167.83% 163.64% 92.06% 100.00%
EY 1.50 1.94 0.95 0.94 0.96 1.71 1.57 -2.99% QoQ % -22.68% 104.21% 1.06% -2.08% -43.86% 8.92% - Horiz. % 95.54% 123.57% 60.51% 59.87% 61.15% 108.92% 100.00%
DY 1.55 0.00 0.00 0.00 0.02 0.02 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 7,750.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
P/NAPS 1.39 1.27 1.66 1.67 1.86 1.79 1.84 -17.01% QoQ % 9.45% -23.49% -0.60% -10.22% 3.91% -2.72% - Horiz. % 75.54% 69.02% 90.22% 90.76% 101.09% 97.28% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date - - 27/04/23 30/01/23 25/10/22 26/07/22 25/04/22 -
Price 0.4600 0.4850 0.5150 0.5900 0.5500 0.5650 0.5800 -
P/RPS 10.92 11.18 12.15 14.93 13.83 14.00 14.53 -17.30% QoQ % -2.33% -7.98% -18.62% 7.95% -1.21% -3.65% - Horiz. % 75.15% 76.94% 83.62% 102.75% 95.18% 96.35% 100.00%
P/EPS 63.39 56.17 96.07 114.68 93.22 54.32 59.12 4.75% QoQ % 12.85% -41.53% -16.23% 23.02% 71.61% -8.12% - Horiz. % 107.22% 95.01% 162.50% 193.98% 157.68% 91.88% 100.00%
EY 1.58 1.78 1.04 0.87 1.07 1.84 1.69 -4.38% QoQ % -11.24% 71.15% 19.54% -18.69% -41.85% 8.88% - Horiz. % 93.49% 105.33% 61.54% 51.48% 63.31% 108.88% 100.00%
DY 1.63 0.00 0.00 0.00 0.02 0.02 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 8,150.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
P/NAPS 1.31 1.39 1.51 1.79 1.67 1.66 1.71 -16.24% QoQ % -5.76% -7.95% -15.64% 7.19% 0.60% -2.92% - Horiz. % 76.61% 81.29% 88.30% 104.68% 97.66% 97.08% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment