[CGB] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -71.68%
YoY- 591.95%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 62,242 47,435 63,500 57,945 59,456 39,455 47,044 20.49%
PBT 3,186 3,240 4,412 3,158 6,195 5,760 1,889 41.64%
Tax -1,361 -1,060 -1,552 -1,176 -1,675 -1,364 0 -
NP 1,825 2,180 2,860 1,982 4,520 4,396 1,889 -2.26%
-
NP to SH 246 395 2,044 856 3,023 1,355 1,889 -74.27%
-
Tax Rate 42.72% 32.72% 35.18% 37.24% 27.04% 23.68% 0.00% -
Total Cost 60,417 45,255 60,640 55,963 54,936 35,059 45,155 21.40%
-
Net Worth 121,224 104,233 96,055 98,395 80,184 69,640 53,987 71.39%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 121,224 104,233 96,055 98,395 80,184 69,640 53,987 71.39%
NOSH 162,304 150,057 145,184 141,760 125,269 124,783 101,864 36.37%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.93% 4.60% 4.50% 3.42% 7.60% 11.14% 4.02% -
ROE 0.20% 0.38% 2.13% 0.87% 3.77% 1.95% 3.50% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 39.54 31.86 44.29 42.99 47.46 34.56 46.18 -9.82%
EPS 0.16 0.27 1.43 0.64 2.41 1.19 1.85 -80.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.70 0.67 0.73 0.64 0.61 0.53 28.24%
Adjusted Per Share Value based on latest NOSH - 141,760
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.24 6.28 8.41 7.67 7.87 5.23 6.23 20.47%
EPS 0.03 0.05 0.27 0.11 0.40 0.18 0.25 -75.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1381 0.1272 0.1303 0.1062 0.0922 0.0715 71.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.50 1.52 1.06 0.905 0.915 0.935 0.945 -
P/RPS 6.32 4.77 2.39 2.11 1.93 2.71 2.05 111.67%
P/EPS 1,599.95 573.00 74.35 142.50 37.92 78.78 50.96 893.13%
EY 0.06 0.17 1.35 0.70 2.64 1.27 1.96 -90.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 2.17 1.58 1.24 1.43 1.53 1.78 49.33%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 24/05/23 28/02/23 23/11/22 24/08/22 20/05/22 -
Price 3.01 2.30 1.29 1.06 0.895 0.96 0.94 -
P/RPS 7.61 7.22 2.91 2.47 1.89 2.78 2.04 140.33%
P/EPS 1,926.34 867.04 90.48 166.91 37.09 80.88 50.69 1027.83%
EY 0.05 0.12 1.11 0.60 2.70 1.24 1.97 -91.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.29 1.93 1.45 1.40 1.57 1.77 69.53%

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