[CGB] QoQ Cumulative 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- 100.14%
YoY- -97.16%
Quarter Report
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 28,516 222,035 173,177 110,935 63,500 203,900 145,955 -66.29%
PBT 528 -31,600 10,837 7,652 4,412 17,001 13,844 -88.64%
Tax -470 -4,705 -3,972 -2,612 -1,552 -4,215 -3,039 -71.15%
NP 58 -36,305 6,865 5,040 2,860 12,786 10,805 -96.92%
-
NP to SH 58 -40,484 2,686 2,440 2,044 7,122 6,267 -95.57%
-
Tax Rate 89.02% - 36.65% 34.13% 35.18% 24.79% 21.95% -
Total Cost 28,458 258,340 166,312 105,895 60,640 191,114 135,150 -64.57%
-
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 0.12% -47.71% 2.22% 2.34% 2.13% 7.24% 7.82% -
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 7.86 133.45 110.00 74.50 44.29 151.27 116.50 -83.39%
EPS 0.02 -26.33 1.79 1.67 1.43 5.98 5.50 -97.62%
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 3.78 29.41 22.94 14.69 8.41 27.01 19.33 -66.27%
EPS 0.01 -5.36 0.36 0.32 0.27 0.94 0.83 -94.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.1124 0.1606 0.1381 0.1272 0.1303 0.1062 -29.75%
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 10.44 2.33 2.27 2.04 2.39 0.60 0.79 458.08%
P/EPS 5,131.86 -12.78 146.53 92.76 74.35 17.13 18.29 4171.21%
EY 0.02 -7.82 0.68 1.08 1.35 5.84 5.47 -97.61%
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 10.44 2.46 2.74 3.09 2.91 0.70 0.77 467.69%
P/EPS 5,131.86 -13.48 176.43 140.36 90.48 20.06 17.89 4234.59%
EY 0.02 -7.42 0.57 0.71 1.11 4.98 5.59 -97.65%
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