[CGB] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 284.34%
YoY- 284.11%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized 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 203,900 194,606 172,998 188,176 107,051 89,252 111,406 49.46%
PBT 17,001 18,458 15,298 7,556 -3,725 -5,222 -3,084 -
Tax -4,215 -4,052 -2,728 0 -374 -10 0 -
NP 12,786 14,406 12,570 7,556 -4,099 -5,233 -3,084 -
-
NP to SH 7,122 8,356 6,488 7,556 -4,099 -5,233 -3,084 -
-
Tax Rate 24.79% 21.95% 17.83% 0.00% - - - -
Total Cost 191,114 180,200 160,428 180,620 111,150 94,485 114,490 40.58%
-
Net Worth 98,395 80,184 69,640 53,987 50,819 41,910 42,517 74.69%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 98,395 80,184 69,640 53,987 50,819 41,910 42,517 74.69%
NOSH 141,760 125,269 124,783 101,864 101,864 92,750 91,000 34.27%
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 6.27% 7.40% 7.27% 4.02% -3.83% -5.86% -2.77% -
ROE 7.24% 10.42% 9.32% 14.00% -8.07% -12.49% -7.25% -
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 151.27 155.33 151.53 184.73 107.43 97.96 123.15 14.65%
EPS 5.98 7.33 6.00 7.40 -4.42 -5.79 -3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.64 0.61 0.53 0.51 0.46 0.47 34.00%
Adjusted Per Share Value based on latest NOSH - 101,864
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.68 25.47 22.64 24.62 14.01 11.68 14.58 49.44%
EPS 0.93 1.09 0.85 0.99 -0.54 -0.68 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1288 0.1049 0.0911 0.0706 0.0665 0.0548 0.0556 74.80%
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 31/12/21 30/09/21 30/06/21 -
Price 0.905 0.915 0.935 0.945 1.33 1.19 1.57 -
P/RPS 0.60 0.59 0.62 0.51 1.24 1.21 1.27 -39.25%
P/EPS 17.13 13.72 16.45 12.74 -32.33 -20.72 -46.05 -
EY 5.84 7.29 6.08 7.85 -3.09 -4.83 -2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.43 1.53 1.78 2.61 2.59 3.34 -48.25%
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 23/11/22 24/08/22 20/05/22 25/02/22 25/11/21 23/09/21 -
Price 1.06 0.895 0.96 0.94 0.95 0.945 1.31 -
P/RPS 0.70 0.58 0.63 0.51 0.88 0.96 1.06 -24.10%
P/EPS 20.06 13.42 16.89 12.67 -23.09 -16.45 -38.43 -
EY 4.98 7.45 5.92 7.89 -4.33 -6.08 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.40 1.57 1.77 1.86 2.05 2.79 -35.28%

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