[CGB] QoQ Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 34,612 12,544 15,344 13,779 16,455 15,415 17,238 59.09% QoQ % 175.92% -18.25% 11.36% -16.26% 6.75% -10.58% - Horiz. % 200.79% 72.77% 89.01% 79.93% 95.46% 89.42% 100.00%
PBT -71 -991 64 -145 344 303 762 - QoQ % 92.84% -1,648.44% 144.14% -142.15% 13.53% -60.24% - Horiz. % -9.32% -130.05% 8.40% -19.03% 45.14% 39.76% 100.00%
Tax 211 0 0 2,238 -3 0 0 - QoQ % 0.00% 0.00% 0.00% 74,700.00% 0.00% 0.00% - Horiz. % -7,033.33% -0.00% -0.00% -74,600.00% 100.00% - -
NP 140 -991 64 2,093 341 303 762 -67.65% QoQ % 114.13% -1,648.44% -96.94% 513.78% 12.54% -60.24% - Horiz. % 18.37% -130.05% 8.40% 274.67% 44.75% 39.76% 100.00%
NP to SH 463 -991 64 2,093 341 303 762 -28.24% QoQ % 146.72% -1,648.44% -96.94% 513.78% 12.54% -60.24% - Horiz. % 60.76% -130.05% 8.40% 274.67% 44.75% 39.76% 100.00%
Tax Rate - % - % - % - % 0.87 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 34,472 13,535 15,280 11,686 16,114 15,112 16,476 63.51% QoQ % 154.69% -11.42% 30.75% -27.48% 6.63% -8.28% - Horiz. % 209.23% 82.15% 92.74% 70.93% 97.80% 91.72% 100.00%
Net Worth 33,682 56,000 52,999 52,999 50,999 48,697 47,481 -20.44% QoQ % -39.85% 5.66% 0.00% 3.92% 4.73% 2.56% - Horiz. % 70.94% 117.94% 111.62% 111.62% 107.41% 102.56% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 875 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 33,682 56,000 52,999 52,999 50,999 48,697 47,481 -20.44% QoQ % -39.85% 5.66% 0.00% 3.92% 4.73% 2.56% - Horiz. % 70.94% 117.94% 111.62% 111.62% 107.41% 102.56% 100.00%
NOSH 55,217 50,000 50,000 50,000 50,000 48,215 47,011 11.31% QoQ % 10.43% 0.00% 0.00% 0.00% 3.70% 2.56% - Horiz. % 117.46% 106.36% 106.36% 106.36% 106.36% 102.56% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.40 % -7.90 % 0.42 % 15.19 % 2.07 % 1.97 % 4.42 % -79.81% QoQ % 105.06% -1,980.95% -97.24% 633.82% 5.08% -55.43% - Horiz. % 9.05% -178.73% 9.50% 343.67% 46.83% 44.57% 100.00%
ROE 1.37 % -1.77 % 0.12 % 3.95 % 0.67 % 0.62 % 1.60 % -9.82% QoQ % 177.40% -1,575.00% -96.96% 489.55% 8.06% -61.25% - Horiz. % 85.62% -110.62% 7.50% 246.88% 41.88% 38.75% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 62.68 25.09 30.69 27.56 32.91 31.97 36.67 42.91% QoQ % 149.82% -18.25% 11.36% -16.26% 2.94% -12.82% - Horiz. % 170.93% 68.42% 83.69% 75.16% 89.75% 87.18% 100.00%
EPS 0.84 -1.98 0.13 4.19 0.68 0.63 1.62 -35.43% QoQ % 142.42% -1,623.08% -96.90% 516.18% 7.94% -61.11% - Horiz. % 51.85% -122.22% 8.02% 258.64% 41.98% 38.89% 100.00%
DPS 0.00 1.75 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6100 1.1200 1.0600 1.0600 1.0200 1.0100 1.0100 -28.53% QoQ % -45.54% 5.66% 0.00% 3.92% 0.99% 0.00% - Horiz. % 60.40% 110.89% 104.95% 104.95% 100.99% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 38.46 13.94 17.05 15.31 18.28 17.13 19.15 59.11% QoQ % 175.90% -18.24% 11.37% -16.25% 6.71% -10.55% - Horiz. % 200.84% 72.79% 89.03% 79.95% 95.46% 89.45% 100.00%
EPS 0.51 -1.10 0.07 2.33 0.38 0.34 0.85 -28.84% QoQ % 146.36% -1,671.43% -97.00% 513.16% 11.76% -60.00% - Horiz. % 60.00% -129.41% 8.24% 274.12% 44.71% 40.00% 100.00%
DPS 0.00 0.97 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3742 0.6222 0.5889 0.5889 0.5667 0.5411 0.5276 -20.45% QoQ % -39.86% 5.65% 0.00% 3.92% 4.73% 2.56% - Horiz. % 70.92% 117.93% 111.62% 111.62% 107.41% 102.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.6300 1.3000 0.9900 1.0300 0.9800 1.1000 1.0100 -
P/RPS 1.01 5.18 3.23 3.74 2.98 3.44 2.75 -48.68% QoQ % -80.50% 60.37% -13.64% 25.50% -13.37% 25.09% - Horiz. % 36.73% 188.36% 117.45% 136.00% 108.36% 125.09% 100.00%
P/EPS 75.13 -65.59 773.44 24.61 143.70 175.04 62.31 13.27% QoQ % 214.54% -108.48% 3,042.79% -82.87% -17.90% 180.92% - Horiz. % 120.57% -105.26% 1,241.28% 39.50% 230.62% 280.92% 100.00%
EY 1.33 -1.52 0.13 4.06 0.70 0.57 1.60 -11.58% QoQ % 187.50% -1,269.23% -96.80% 480.00% 22.81% -64.37% - Horiz. % 83.12% -95.00% 8.12% 253.75% 43.75% 35.62% 100.00%
DY 0.00 1.35 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.03 1.16 0.93 0.97 0.96 1.09 1.00 1.99% QoQ % -11.21% 24.73% -4.12% 1.04% -11.93% 9.00% - Horiz. % 103.00% 116.00% 93.00% 97.00% 96.00% 109.00% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 30/05/18 28/02/18 28/11/17 25/08/17 31/05/17 -
Price 0.5900 1.3800 1.2800 1.0000 1.0500 1.0000 0.9900 -
P/RPS 0.94 5.50 4.17 3.63 3.19 3.13 2.70 -50.48% QoQ % -82.91% 31.89% 14.88% 13.79% 1.92% 15.93% - Horiz. % 34.81% 203.70% 154.44% 134.44% 118.15% 115.93% 100.00%
P/EPS 70.36 -69.63 1,000.00 23.89 153.96 159.13 61.08 9.88% QoQ % 201.05% -106.96% 4,085.85% -84.48% -3.25% 160.53% - Horiz. % 115.19% -114.00% 1,637.20% 39.11% 252.06% 260.53% 100.00%
EY 1.42 -1.44 0.10 4.19 0.65 0.63 1.64 -9.15% QoQ % 198.61% -1,540.00% -97.61% 544.62% 3.17% -61.59% - Horiz. % 86.59% -87.80% 6.10% 255.49% 39.63% 38.41% 100.00%
DY 0.00 1.27 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.97 1.23 1.21 0.94 1.03 0.99 0.98 -0.68% QoQ % -21.14% 1.65% 28.72% -8.74% 4.04% 1.02% - Horiz. % 98.98% 125.51% 123.47% 95.92% 105.10% 101.02% 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-Q4 2017.pdf 
