[CGB] QoQ TTM 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- 21.66%
YoY- 205.16%
Quarter Report
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 58,122 60,993 62,887 63,322 60,654 59,604 56,074 2.42%
PBT -728 566 1,264 2,042 1,717 1,916 1,285 -
Tax 2,235 2,235 2,235 -3 -41 -41 -41 -
NP 1,507 2,801 3,499 2,039 1,676 1,875 1,244 13.67%
-
NP to SH 1,507 2,801 3,499 2,039 1,676 1,875 1,244 13.67%
-
Tax Rate - -394.88% -176.82% 0.15% 2.39% 2.14% 3.19% -
Total Cost 56,615 58,192 59,388 61,283 58,978 57,729 54,830 2.16%
-
Net Worth 56,000 52,999 52,999 50,999 48,697 47,481 43,823 17.81%
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 % 58.06% - - - - - - -
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 43,823 17.81%
NOSH 50,000 50,000 50,000 50,000 50,000 47,200 44,265 8.48%
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 2.59% 4.59% 5.56% 3.22% 2.76% 3.15% 2.22% -
ROE 2.69% 5.28% 6.60% 4.00% 3.44% 3.95% 2.84% -
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 116.24 121.99 125.77 126.64 125.80 126.79 126.68 -5.58%
EPS 3.01 5.60 7.00 4.08 3.48 3.99 2.81 4.70%
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 7.61 7.98 8.23 8.29 7.94 7.80 7.34 2.44%
EPS 0.20 0.37 0.46 0.27 0.22 0.25 0.16 16.08%
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.0694 0.0694 0.0667 0.0637 0.0621 0.0574 17.75%
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 1.12 0.81 0.82 0.77 0.87 0.80 0.79 26.28%
P/EPS 43.13 17.67 14.72 24.03 31.64 25.32 35.41 14.09%
EY 2.32 5.66 6.79 4.16 3.16 3.95 2.82 -12.23%
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 1.19 1.05 0.80 0.83 0.79 0.78 0.76 34.95%
P/EPS 45.79 22.85 14.29 25.75 28.77 24.82 34.16 21.63%
EY 2.18 4.38 7.00 3.88 3.48 4.03 2.93 -17.93%
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