[CGB] QoQ Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 15,415 17,238 14,214 13,787 14,365 13,708 12,730 13.62% QoQ % -10.58% 21.27% 3.10% -4.02% 4.79% 7.68% - Horiz. % 121.09% 135.41% 111.66% 108.30% 112.84% 107.68% 100.00%
PBT 303 762 633 19 502 131 -2,215 - QoQ % -60.24% 20.38% 3,231.58% -96.22% 283.21% 105.91% - Horiz. % -13.68% -34.40% -28.58% -0.86% -22.66% -5.91% 100.00%
Tax 0 0 0 -41 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 303 762 633 -22 502 131 -2,215 - QoQ % -60.24% 20.38% 2,977.27% -104.38% 283.21% 105.91% - Horiz. % -13.68% -34.40% -28.58% 0.99% -22.66% -5.91% 100.00%
NP to SH 303 762 633 -22 502 131 -2,215 - QoQ % -60.24% 20.38% 2,977.27% -104.38% 283.21% 105.91% - Horiz. % -13.68% -34.40% -28.58% 0.99% -22.66% -5.91% 100.00%
Tax Rate - % - % - % 215.79 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 15,112 16,476 13,581 13,809 13,863 13,577 14,945 0.74% QoQ % -8.28% 21.32% -1.65% -0.39% 2.11% -9.15% - Horiz. % 101.12% 110.24% 90.87% 92.40% 92.76% 90.85% 100.00%
Net Worth 48,697 47,481 43,823 44,864 44,723 43,817 44,391 6.37% QoQ % 2.56% 8.35% -2.32% 0.31% 2.07% -1.29% - Horiz. % 109.70% 106.96% 98.72% 101.07% 100.75% 98.71% 100.00%
Dividend 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 48,697 47,481 43,823 44,864 44,723 43,817 44,391 6.37% QoQ % 2.56% 8.35% -2.32% 0.31% 2.07% -1.29% - Horiz. % 109.70% 106.96% 98.72% 101.07% 100.75% 98.71% 100.00%
NOSH 48,215 47,011 44,265 45,780 45,636 45,172 45,764 3.54% QoQ % 2.56% 6.20% -3.31% 0.31% 1.03% -1.29% - Horiz. % 105.35% 102.72% 96.73% 100.03% 99.72% 98.71% 100.00%
Ratio Analysis 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.97 % 4.42 % 4.45 % -0.16 % 3.49 % 0.96 % -17.40 % - QoQ % -55.43% -0.67% 2,881.25% -104.58% 263.54% 105.52% - Horiz. % -11.32% -25.40% -25.57% 0.92% -20.06% -5.52% 100.00%
ROE 0.62 % 1.60 % 1.44 % -0.05 % 1.12 % 0.30 % -4.99 % - QoQ % -61.25% 11.11% 2,980.00% -104.46% 273.33% 106.01% - Horiz. % -12.42% -32.06% -28.86% 1.00% -22.44% -6.01% 100.00%
Per Share 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 31.97 36.67 32.11 30.12 31.48 30.35 27.82 9.72% QoQ % -12.82% 14.20% 6.61% -4.32% 3.72% 9.09% - Horiz. % 114.92% 131.81% 115.42% 108.27% 113.16% 109.09% 100.00%
EPS 0.63 1.62 1.43 -0.05 1.10 0.29 -4.84 - QoQ % -61.11% 13.29% 2,960.00% -104.55% 279.31% 105.99% - Horiz. % -13.02% -33.47% -29.55% 1.03% -22.73% -5.99% 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 1.0100 1.0100 0.9900 0.9800 0.9800 0.9700 0.9700 2.73% QoQ % 0.00% 2.02% 1.02% 0.00% 1.03% 0.00% - Horiz. % 104.12% 104.12% 102.06% 101.03% 101.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.13 19.15 15.79 15.32 15.96 15.23 14.14 13.66% QoQ % -10.55% 21.28% 3.07% -4.01% 4.79% 7.71% - Horiz. % 121.15% 135.43% 111.67% 108.35% 112.87% 107.71% 100.00%
EPS 0.34 0.85 0.70 -0.02 0.56 0.15 -2.46 - QoQ % -60.00% 21.43% 3,600.00% -103.57% 273.33% 106.10% - Horiz. % -13.82% -34.55% -28.46% 0.81% -22.76% -6.10% 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 0.5411 0.5276 0.4869 0.4985 0.4969 0.4869 0.4932 6.38% QoQ % 2.56% 8.36% -2.33% 0.32% 2.05% -1.28% - Horiz. % 109.71% 106.97% 98.72% 101.07% 100.75% 98.72% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.1000 1.0100 0.9950 0.9300 0.7400 0.7000 0.8800 -
P/RPS 3.44 2.75 3.10 3.09 2.35 2.31 3.16 5.83% QoQ % 25.09% -11.29% 0.32% 31.49% 1.73% -26.90% - Horiz. % 108.86% 87.03% 98.10% 97.78% 74.37% 73.10% 100.00%
P/EPS 175.04 62.31 69.58 -1,935.25 67.27 241.38 -18.18 - QoQ % 180.92% -10.45% 103.60% -2,976.84% -72.13% 1,427.72% - Horiz. % -962.82% -342.74% -382.73% 10,644.94% -370.02% -1,327.72% 100.00%
EY 0.57 1.60 1.44 -0.05 1.49 0.41 -5.50 - QoQ % -64.37% 11.11% 2,980.00% -103.36% 263.41% 107.45% - Horiz. % -10.36% -29.09% -26.18% 0.91% -27.09% -7.45% 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 1.09 1.00 1.01 0.95 0.76 0.72 0.91 12.80% QoQ % 9.00% -0.99% 6.32% 25.00% 5.56% -20.88% - Horiz. % 119.78% 109.89% 110.99% 104.40% 83.52% 79.12% 100.00%
Price Multiplier on Announcement Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 31/05/17 - 30/11/16 25/08/16 27/05/16 29/02/16 -
Price 1.0000 0.9900 0.9600 0.9600 0.9300 0.7200 0.7500 -
P/RPS 3.13 2.70 2.99 3.19 2.95 2.37 2.70 10.36% QoQ % 15.93% -9.70% -6.27% 8.14% 24.47% -12.22% - Horiz. % 115.93% 100.00% 110.74% 118.15% 109.26% 87.78% 100.00%
P/EPS 159.13 61.08 67.13 -1,997.67 84.55 248.28 -15.50 - QoQ % 160.53% -9.01% 103.36% -2,462.71% -65.95% 1,701.81% - Horiz. % -1,026.65% -394.06% -433.10% 12,888.19% -545.48% -1,601.81% 100.00%
EY 0.63 1.64 1.49 -0.05 1.18 0.40 -6.45 - QoQ % -61.59% 10.07% 3,080.00% -104.24% 195.00% 106.20% - Horiz. % -9.77% -25.43% -23.10% 0.78% -18.29% -6.20% 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 0.99 0.98 0.97 0.98 0.95 0.74 0.77 18.26% QoQ % 1.02% 1.03% -1.02% 3.16% 28.38% -3.90% - Horiz. % 128.57% 127.27% 125.97% 127.27% 123.38% 96.10% 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
CICB-Q3 2016.pdf 
