[CGB] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 71.11%
YoY- 65.48%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 203,900 186,067 137,847 116,535 107,051 102,454 126,277 37.51%
PBT 17,002 14,036 5,466 -810 -3,725 -8,885 -6,461 -
Tax -4,215 -3,405 -1,738 -374 -374 598 593 -
NP 12,787 10,631 3,728 -1,184 -4,099 -8,287 -5,868 -
-
NP to SH 7,123 6,093 687 -1,184 -4,099 -6,232 -3,762 -
-
Tax Rate 24.79% 24.26% 31.80% - - - - -
Total Cost 191,113 175,436 134,119 117,719 111,150 110,741 132,145 27.80%
-
Net Worth 98,395 80,184 69,640 53,987 50,819 41,910 42,517 74.69%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 98,395 80,184 69,640 53,987 50,819 41,910 42,517 74.69%
NOSH 141,760 125,269 124,783 101,864 101,864 92,750 91,000 34.27%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.27% 5.71% 2.70% -1.02% -3.83% -8.09% -4.65% -
ROE 7.24% 7.60% 0.99% -2.19% -8.07% -14.87% -8.85% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 151.27 148.51 120.74 114.40 107.43 112.45 139.59 5.48%
EPS 5.28 4.86 0.60 -1.16 -4.11 -6.84 -4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.64 0.61 0.53 0.51 0.46 0.47 34.00%
Adjusted Per Share Value based on latest NOSH - 101,864
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.73 24.39 18.07 15.28 14.03 13.43 16.55 37.53%
EPS 0.93 0.80 0.09 -0.16 -0.54 -0.82 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.129 0.1051 0.0913 0.0708 0.0666 0.0549 0.0557 74.78%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.905 0.915 0.935 0.945 1.33 1.19 1.57 -
P/RPS 0.60 0.62 0.77 0.83 1.24 1.06 1.12 -33.96%
P/EPS 17.13 18.81 155.38 -81.30 -32.33 -17.40 -37.75 -
EY 5.84 5.31 0.64 -1.23 -3.09 -5.75 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.43 1.53 1.78 2.61 2.59 3.34 -48.25%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 24/08/22 20/05/22 25/02/22 25/11/21 23/09/21 -
Price 1.06 0.895 0.96 0.94 0.95 0.945 1.31 -
P/RPS 0.70 0.60 0.80 0.82 0.88 0.84 0.94 -17.79%
P/EPS 20.06 18.40 159.53 -80.87 -23.09 -13.82 -31.50 -
EY 4.99 5.43 0.63 -1.24 -4.33 -7.24 -3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.40 1.57 1.77 1.86 2.05 2.79 -35.28%

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