[CORAZA] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 35,915 38,571 34,539 34,323 34,806 28,132 0 - QoQ % -6.89% 11.67% 0.63% -1.39% 23.72% 0.00% - Horiz. % 127.67% 137.11% 122.77% 122.01% 123.72% 100.00% -
PBT 4,138 5,440 5,558 3,506 4,283 4,651 0 - QoQ % -23.93% -2.12% 58.53% -18.14% -7.91% 0.00% - Horiz. % 88.97% 116.96% 119.50% 75.38% 92.09% 100.00% -
Tax 112 -1,354 -1,380 -1,306 -371 -1,128 0 - QoQ % 108.27% 1.88% -5.67% -252.02% 67.11% 0.00% - Horiz. % -9.93% 120.04% 122.34% 115.78% 32.89% 100.00% -
NP 4,250 4,086 4,178 2,200 3,912 3,523 0 - QoQ % 4.01% -2.20% 89.91% -43.76% 11.04% 0.00% - Horiz. % 120.64% 115.98% 118.59% 62.45% 111.04% 100.00% -
NP to SH 4,250 4,086 4,178 2,200 3,912 3,523 0 - QoQ % 4.01% -2.20% 89.91% -43.76% 11.04% 0.00% - Horiz. % 120.64% 115.98% 118.59% 62.45% 111.04% 100.00% -
Tax Rate -2.71 % 24.89 % 24.83 % 37.25 % 8.66 % 24.25 % - % - QoQ % -110.89% 0.24% -33.34% 330.14% -64.29% 0.00% - Horiz. % -11.18% 102.64% 102.39% 153.61% 35.71% 100.00% -
Total Cost 31,665 34,485 30,361 32,123 30,894 24,609 0 - QoQ % -8.18% 13.58% -5.49% 3.98% 25.54% 0.00% - Horiz. % 128.67% 140.13% 123.37% 130.53% 125.54% 100.00% -
Net Worth 89,965 85,666 81,382 77,099 43,475 37,264 - - QoQ % 5.02% 5.26% 5.56% 77.34% 16.67% 0.00% - Horiz. % 241.42% 229.89% 218.39% 206.90% 116.67% 100.00% -
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 89,965 85,666 81,382 77,099 43,475 37,264 - - QoQ % 5.02% 5.26% 5.56% 77.34% 16.67% 0.00% - Horiz. % 241.42% 229.89% 218.39% 206.90% 116.67% 100.00% -
NOSH 428,406 428,331 428,331 428,331 310,540 310,540 - - QoQ % 0.02% 0.00% 0.00% 37.93% 0.00% 0.00% - Horiz. % 137.96% 137.93% 137.93% 137.93% 100.00% 100.00% -
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.83 % 10.59 % 12.10 % 6.41 % 11.24 % 12.52 % - % - QoQ % 11.71% -12.48% 88.77% -42.97% -10.22% 0.00% - Horiz. % 94.49% 84.58% 96.65% 51.20% 89.78% 100.00% -
ROE 4.72 % 4.77 % 5.13 % 2.85 % 9.00 % 9.45 % - % - QoQ % -1.05% -7.02% 80.00% -68.33% -4.76% 0.00% - Horiz. % 49.95% 50.48% 54.29% 30.16% 95.24% 100.00% -
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.38 9.00 8.06 8.01 11.21 9.06 - - QoQ % -6.89% 11.66% 0.62% -28.55% 23.73% 0.00% - Horiz. % 92.49% 99.34% 88.96% 88.41% 123.73% 100.00% -
EPS 0.99 0.95 0.98 0.51 1.26 1.13 0.00 - QoQ % 4.21% -3.06% 92.16% -59.52% 11.50% 0.00% - Horiz. % 87.61% 84.07% 86.73% 45.13% 111.50% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.2000 0.1900 0.1800 0.1400 0.1200 - - QoQ % 5.00% 5.26% 5.56% 28.57% 16.67% 0.00% - Horiz. % 175.00% 166.67% 158.33% 150.00% 116.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 493,621 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.28 7.81 7.00 6.95 7.05 5.70 - - QoQ % -6.79% 11.57% 0.72% -1.42% 23.68% 0.00% - Horiz. % 127.72% 137.02% 122.81% 121.93% 123.68% 100.00% -
EPS 0.86 0.83 0.85 0.45 0.79 0.71 0.00 - QoQ % 3.61% -2.35% 88.89% -43.04% 11.27% 0.00% - Horiz. % 121.13% 116.90% 119.72% 63.38% 111.27% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1823 0.1735 0.1649 0.1562 0.0881 0.0755 - - QoQ % 5.07% 5.22% 5.57% 77.30% 16.69% 0.00% - Horiz. % 241.46% 229.80% 218.41% 206.89% 116.69% 100.00% -
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 - - - -
Price 0.7650 0.8200 0.5900 0.7400 0.0000 0.0000 0.0000 -
P/RPS 9.13 9.11 7.32 9.23 0.00 0.00 0.00 - QoQ % 0.22% 24.45% -20.69% 0.00% 0.00% 0.00% - Horiz. % 98.92% 98.70% 79.31% 100.00% - - -
P/EPS 77.11 85.96 60.49 144.07 0.00 0.00 0.00 - QoQ % -10.30% 42.11% -58.01% 0.00% 0.00% 0.00% - Horiz. % 53.52% 59.67% 41.99% 100.00% - - -
EY 1.30 1.16 1.65 0.69 0.00 0.00 0.00 - QoQ % 12.07% -29.70% 139.13% 0.00% 0.00% 0.00% - Horiz. % 188.41% 168.12% 239.13% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.64 4.10 3.11 4.11 0.00 0.00 0.00 - QoQ % -11.22% 31.83% -24.33% 0.00% 0.00% 0.00% - Horiz. % 88.56% 99.76% 75.67% 100.00% - - -
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 25/08/22 - 23/02/22 - - -
Price 0.9150 0.6850 0.8550 0.6300 0.7600 0.0000 0.0000 -
P/RPS 10.91 7.61 10.60 7.86 6.78 0.00 0.00 - QoQ % 43.36% -28.21% 34.86% 15.93% 0.00% 0.00% - Horiz. % 160.91% 112.24% 156.34% 115.93% 100.00% - -
P/EPS 92.23 71.81 87.66 122.66 60.33 0.00 0.00 - QoQ % 28.44% -18.08% -28.53% 103.32% 0.00% 0.00% - Horiz. % 152.88% 119.03% 145.30% 203.32% 100.00% - -
EY 1.08 1.39 1.14 0.82 1.66 0.00 0.00 - QoQ % -22.30% 21.93% 39.02% -50.60% 0.00% 0.00% - Horiz. % 65.06% 83.73% 68.67% 49.40% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.36 3.43 4.50 3.50 5.43 0.00 0.00 - QoQ % 27.11% -23.78% 28.57% -35.54% 0.00% 0.00% - Horiz. % 80.29% 63.17% 82.87% 64.46% 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
CIT Quarterly Report Q1-2022.pdf 
