[CGB] QoQ Quarter Result on 31-Mar-2023 [#1]

Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 138.79%
YoY- 8.21%
Quarter Report
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 48,858 62,242 47,435 63,500 57,945 59,456 39,455 15.27%
PBT -42,048 3,186 3,240 4,412 3,158 6,195 5,760 -
Tax -733 -1,361 -1,060 -1,552 -1,176 -1,675 -1,364 -33.82%
NP -42,781 1,825 2,180 2,860 1,982 4,520 4,396 -
-
NP to SH -42,781 246 395 2,044 856 3,023 1,355 -
-
Tax Rate - 42.72% 32.72% 35.18% 37.24% 27.04% 23.68% -
Total Cost 91,639 60,417 45,255 60,640 55,963 54,936 35,059 89.42%
-
Net Worth 84,853 121,224 104,233 96,055 98,395 80,184 69,640 14.03%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 84,853 121,224 104,233 96,055 98,395 80,184 69,640 14.03%
NOSH 179,844 162,304 150,057 145,184 141,760 125,269 124,783 27.50%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -87.56% 2.93% 4.60% 4.50% 3.42% 7.60% 11.14% -
ROE -50.42% 0.20% 0.38% 2.13% 0.87% 3.77% 1.95% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 29.37 39.54 31.86 44.29 42.99 47.46 34.56 -10.25%
EPS -25.71 0.16 0.27 1.43 0.64 2.41 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.77 0.70 0.67 0.73 0.64 0.61 -11.22%
Adjusted Per Share Value based on latest NOSH - 145,184
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 6.47 8.24 6.28 8.41 7.68 7.88 5.23 15.19%
EPS -5.67 0.03 0.05 0.27 0.11 0.40 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1124 0.1606 0.1381 0.1272 0.1303 0.1062 0.0922 14.07%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.11 2.50 1.52 1.06 0.905 0.915 0.935 -
P/RPS 10.59 6.32 4.77 2.39 2.11 1.93 2.71 147.47%
P/EPS -12.10 1,599.95 573.00 74.35 142.50 37.92 78.78 -
EY -8.27 0.06 0.17 1.35 0.70 2.64 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.10 3.25 2.17 1.58 1.24 1.43 1.53 150.80%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 24/08/23 24/05/23 28/02/23 23/11/22 24/08/22 -
Price 3.28 3.01 2.30 1.29 1.06 0.895 0.96 -
P/RPS 11.17 7.61 7.22 2.91 2.47 1.89 2.78 152.09%
P/EPS -12.76 1,926.34 867.04 90.48 166.91 37.09 80.88 -
EY -7.84 0.05 0.12 1.11 0.60 2.70 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.43 3.91 3.29 1.93 1.45 1.40 1.57 155.32%

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