[CGB] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 100.57%
YoY- -97.16%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 114,064 222,035 230,902 221,870 254,000 203,900 194,606 -29.94%
PBT 2,112 -31,600 14,449 15,304 17,648 17,001 18,458 -76.39%
Tax -1,880 -4,705 -5,296 -5,224 -6,208 -4,215 -4,052 -40.03%
NP 232 -36,305 9,153 10,080 11,440 12,786 14,406 -93.60%
-
NP to SH 232 -40,484 3,581 4,880 8,176 7,122 8,356 -90.81%
-
Tax Rate 89.02% - 36.65% 34.13% 35.18% 24.79% 21.95% -
Total Cost 113,832 258,340 221,749 211,790 242,560 191,114 180,200 -26.35%
-
Net Worth 47,188 84,853 121,224 104,233 96,055 98,395 80,184 -29.75%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 47,188 84,853 121,224 104,233 96,055 98,395 80,184 -29.75%
NOSH 747,421 179,844 162,304 150,057 145,184 141,760 125,269 228.60%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 0.20% -16.35% 3.96% 4.54% 4.50% 6.27% 7.40% -
ROE 0.49% -47.71% 2.95% 4.68% 8.51% 7.24% 10.42% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 31.42 133.45 146.67 149.00 177.17 151.27 155.33 -65.50%
EPS 0.08 -26.33 2.39 3.34 5.72 5.98 7.33 -95.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.51 0.77 0.70 0.67 0.73 0.64 -65.41%
Adjusted Per Share Value based on latest NOSH - 747,421
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.12 29.43 30.60 29.41 33.66 27.02 25.79 -29.92%
EPS 0.03 -5.37 0.47 0.65 1.08 0.94 1.11 -90.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.1125 0.1607 0.1381 0.1273 0.1304 0.1063 -29.79%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.82 3.11 2.50 1.52 1.06 0.905 0.915 -
P/RPS 2.61 2.33 1.70 1.02 0.60 0.60 0.59 169.23%
P/EPS 1,282.96 -12.78 109.90 46.38 18.59 17.13 13.72 1954.50%
EY 0.08 -7.82 0.91 2.16 5.38 5.84 7.29 -95.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.31 6.10 3.25 2.17 1.58 1.24 1.43 168.78%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 29/11/23 24/08/23 24/05/23 28/02/23 23/11/22 -
Price 0.82 3.28 3.01 2.30 1.29 1.06 0.895 -
P/RPS 2.61 2.46 2.05 1.54 0.73 0.70 0.58 172.31%
P/EPS 1,282.96 -13.48 132.32 70.18 22.62 20.06 13.42 1984.98%
EY 0.08 -7.42 0.76 1.42 4.42 4.98 7.45 -95.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.31 6.43 3.91 3.29 1.93 1.45 1.40 172.60%

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