[CGB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 71.6%
YoY- 181.27%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 76,279 58,122 60,993 62,887 63,322 60,654 59,604 17.85%
PBT -1,143 -728 566 1,264 2,042 1,717 1,916 -
Tax 2,449 2,235 2,235 2,235 -3 -41 -41 -
NP 1,306 1,507 2,801 3,499 2,039 1,676 1,875 -21.40%
-
NP to SH 1,629 1,507 2,801 3,499 2,039 1,676 1,875 -8.94%
-
Tax Rate - - -394.88% -176.82% 0.15% 2.39% 2.14% -
Total Cost 74,973 56,615 58,192 59,388 61,283 58,978 57,729 19.01%
-
Net Worth 33,682 56,000 52,999 52,999 50,999 48,697 47,481 -20.44%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 875 875 - - - - - -
Div Payout % 53.71% 58.06% - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 33,682 56,000 52,999 52,999 50,999 48,697 47,481 -20.44%
NOSH 90,000 50,000 50,000 50,000 50,000 50,000 47,200 53.70%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.71% 2.59% 4.59% 5.56% 3.22% 2.76% 3.15% -
ROE 4.84% 2.69% 5.28% 6.60% 4.00% 3.44% 3.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 138.14 116.24 121.99 125.77 126.64 125.80 126.79 5.87%
EPS 2.95 3.01 5.60 7.00 4.08 3.48 3.99 -18.22%
DPS 1.58 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 1.12 1.06 1.06 1.02 1.01 1.01 -28.52%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.00 7.62 8.00 8.24 8.30 7.95 7.81 17.89%
EPS 0.21 0.20 0.37 0.46 0.27 0.22 0.25 -10.96%
DPS 0.11 0.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0734 0.0695 0.0695 0.0669 0.0638 0.0622 -20.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.63 1.30 0.99 1.03 0.98 1.10 1.01 -
P/RPS 0.46 1.12 0.81 0.82 0.77 0.87 0.80 -30.82%
P/EPS 21.35 43.13 17.67 14.72 24.03 31.64 25.32 -10.73%
EY 4.68 2.32 5.66 6.79 4.16 3.16 3.95 11.95%
DY 2.52 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.16 0.93 0.97 0.96 1.09 1.00 1.98%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 30/05/18 28/02/18 28/11/17 25/08/17 31/05/17 -
Price 0.59 1.38 1.28 1.00 1.05 1.00 0.99 -
P/RPS 0.43 1.19 1.05 0.80 0.83 0.79 0.78 -32.74%
P/EPS 20.00 45.79 22.85 14.29 25.75 28.77 24.82 -13.39%
EY 5.00 2.18 4.38 7.00 3.88 3.48 4.03 15.44%
DY 2.69 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.23 1.21 0.94 1.03 0.99 0.98 -0.68%

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