[CGB] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 24.85%
YoY- -2012.33%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 221,870 172,998 111,406 99,962 96,068 55,776 65,306 22.59%
PBT 15,304 15,298 -3,084 752 -1,718 -1,854 2,130 38.89%
Tax -5,224 -2,728 0 -352 -130 0 0 -
NP 10,080 12,570 -3,084 400 -1,848 -1,854 2,130 29.55%
-
NP to SH 4,880 6,488 -3,084 -146 -2,052 -1,854 2,130 14.80%
-
Tax Rate 34.13% 17.83% - 46.81% - - 0.00% -
Total Cost 211,790 160,428 114,490 99,562 97,916 57,630 63,176 22.32%
-
Net Worth 104,233 69,640 42,517 47,699 47,699 56,000 48,697 13.51%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - 1,750 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 104,233 69,640 42,517 47,699 47,699 56,000 48,697 13.51%
NOSH 150,057 124,783 91,000 90,000 90,000 50,000 50,000 20.09%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.54% 7.27% -2.77% 0.40% -1.92% -3.32% 3.26% -
ROE 4.68% 9.32% -7.25% -0.31% -4.30% -3.31% 4.37% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 149.00 151.53 123.15 111.07 106.74 111.55 135.45 1.60%
EPS 3.34 6.00 -3.42 -0.16 -2.28 -3.70 4.48 -4.77%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.70 0.61 0.47 0.53 0.53 1.12 1.01 -5.92%
Adjusted Per Share Value based on latest NOSH - 91,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 29.42 22.94 14.77 13.25 12.74 7.40 8.66 22.59%
EPS 0.65 0.86 -0.41 -0.02 -0.27 -0.25 0.28 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.1382 0.0923 0.0564 0.0632 0.0632 0.0743 0.0646 13.50%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.52 0.935 1.57 0.40 0.595 1.30 1.10 -
P/RPS 1.02 0.62 1.27 0.36 0.56 1.17 0.81 3.91%
P/EPS 46.38 16.45 -46.05 -246.58 -26.10 -35.06 24.90 10.91%
EY 2.16 6.08 -2.17 -0.41 -3.83 -2.85 4.02 -9.83%
DY 0.00 0.00 0.00 0.00 0.00 2.69 0.00 -
P/NAPS 2.17 1.53 3.34 0.75 1.12 1.16 1.09 12.15%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 24/08/22 23/09/21 27/08/20 28/08/19 28/08/18 25/08/17 -
Price 2.30 0.96 1.31 0.415 0.52 1.38 1.00 -
P/RPS 1.54 0.63 1.06 0.37 0.49 1.24 0.74 12.98%
P/EPS 70.18 16.89 -38.43 -255.82 -22.81 -37.22 22.64 20.74%
EY 1.42 5.92 -2.60 -0.39 -4.38 -2.69 4.42 -17.23%
DY 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 3.29 1.57 2.79 0.78 0.98 1.23 0.99 22.14%

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