[CGB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 21.68%
YoY- -78.76%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 194,606 172,998 188,176 107,051 89,252 111,406 150,240 18.80%
PBT 18,458 15,298 7,556 -3,725 -5,222 -3,084 -4,104 -
Tax -4,052 -2,728 0 -374 -10 0 0 -
NP 14,406 12,570 7,556 -4,099 -5,233 -3,084 -4,104 -
-
NP to SH 8,356 6,488 7,556 -4,099 -5,233 -3,084 -4,104 -
-
Tax Rate 21.95% 17.83% 0.00% - - - - -
Total Cost 180,200 160,428 180,620 111,150 94,485 114,490 154,344 10.86%
-
Net Worth 80,184 69,640 53,987 50,819 41,910 42,517 41,400 55.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 80,184 69,640 53,987 50,819 41,910 42,517 41,400 55.31%
NOSH 125,269 124,783 101,864 101,864 92,750 91,000 90,000 24.63%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.40% 7.27% 4.02% -3.83% -5.86% -2.77% -2.73% -
ROE 10.42% 9.32% 14.00% -8.07% -12.49% -7.25% -9.91% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 155.33 151.53 184.73 107.43 97.96 123.15 166.93 -4.68%
EPS 7.33 6.00 7.40 -4.42 -5.79 -3.42 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.53 0.51 0.46 0.47 0.46 24.60%
Adjusted Per Share Value based on latest NOSH - 101,864
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.47 22.64 24.62 14.01 11.68 14.58 19.66 18.82%
EPS 1.09 0.85 0.99 -0.54 -0.68 -0.40 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1049 0.0911 0.0706 0.0665 0.0548 0.0556 0.0542 55.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.915 0.935 0.945 1.33 1.19 1.57 1.56 -
P/RPS 0.59 0.62 0.51 1.24 1.21 1.27 0.93 -26.14%
P/EPS 13.72 16.45 12.74 -32.33 -20.72 -46.05 -34.21 -
EY 7.29 6.08 7.85 -3.09 -4.83 -2.17 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.53 1.78 2.61 2.59 3.34 3.39 -43.72%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 20/05/22 25/02/22 25/11/21 23/09/21 25/05/21 -
Price 0.895 0.96 0.94 0.95 0.945 1.31 1.84 -
P/RPS 0.58 0.63 0.51 0.88 0.96 1.06 1.10 -34.70%
P/EPS 13.42 16.89 12.67 -23.09 -16.45 -38.43 -40.35 -
EY 7.45 5.92 7.89 -4.33 -6.08 -2.60 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.57 1.77 1.86 2.05 2.79 4.00 -50.30%

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