[CGB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 32.02%
YoY- 130.11%
Quarter Report
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 27,888 15,344 62,887 49,108 32,653 17,238 56,075 -37.30%
PBT -927 64 1,264 1,409 1,065 762 1,286 -
Tax 0 0 2,235 -3 0 0 -96 -
NP -927 64 3,499 1,406 1,065 762 1,190 -
-
NP to SH -927 64 3,499 1,406 1,065 762 1,190 -
-
Tax Rate - 0.00% -176.82% 0.21% 0.00% 0.00% 7.47% -
Total Cost 28,815 15,280 59,388 47,702 31,588 16,476 54,885 -34.99%
-
Net Worth 56,000 52,999 52,999 50,999 48,697 47,481 44,621 16.39%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 875 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 56,000 52,999 52,999 50,999 48,697 47,481 44,621 16.39%
NOSH 50,000 50,000 50,000 50,000 50,000 47,200 45,072 7.18%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -3.32% 0.42% 5.56% 2.86% 3.26% 4.42% 2.12% -
ROE -1.66% 0.12% 6.60% 2.76% 2.19% 1.60% 2.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 55.78 30.69 125.77 98.22 67.72 36.67 124.41 -41.50%
EPS -1.85 0.13 7.17 2.90 2.24 1.62 1.33 -
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.06 1.06 1.02 1.01 1.01 0.99 8.59%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.65 2.01 8.24 6.43 4.28 2.26 7.35 -37.37%
EPS -0.12 0.01 0.46 0.18 0.14 0.10 0.16 -
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.0694 0.0694 0.0668 0.0638 0.0622 0.0585 16.37%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.30 0.99 1.03 0.98 1.10 1.01 0.995 -
P/RPS 2.33 3.23 0.82 1.00 1.62 2.75 0.80 104.34%
P/EPS -70.12 773.44 14.72 34.85 49.80 62.31 37.69 -
EY -1.43 0.13 6.79 2.87 2.01 1.60 2.65 -
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.93 0.97 0.96 1.09 1.00 1.01 9.69%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 28/11/17 25/08/17 31/05/17 28/02/17 -
Price 1.38 1.28 1.00 1.05 1.00 0.99 0.96 -
P/RPS 2.47 4.17 0.80 1.07 1.48 2.70 0.77 117.97%
P/EPS -74.43 1,000.00 14.29 37.34 45.27 61.08 36.36 -
EY -1.34 0.10 7.00 2.68 2.21 1.64 2.75 -
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.21 0.94 1.03 0.99 0.98 0.97 17.20%

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