[CGB] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 111.87%
YoY- 102.47%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 194,606 89,252 113,386 101,934 83,333 65,477 55,813 23.12%
PBT 18,458 -5,222 566 -354 -1,330 1,878 869 66.37%
Tax -4,052 -10 -252 -133 281 -4 -54 105.30%
NP 14,406 -5,233 314 -488 -1,049 1,874 814 61.39%
-
NP to SH 8,356 -5,233 17 -701 -618 1,874 814 47.39%
-
Tax Rate 21.95% - 44.52% - - 0.21% 6.21% -
Total Cost 180,200 94,485 113,072 102,422 84,382 63,602 54,998 21.86%
-
Net Worth 80,184 41,910 47,699 47,699 33,682 50,999 44,864 10.15%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 1,288 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 80,184 41,910 47,699 47,699 33,682 50,999 44,864 10.15%
NOSH 125,269 92,750 90,000 90,000 90,000 50,000 45,780 18.25%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.40% -5.86% 0.28% -0.48% -1.26% 2.86% 1.46% -
ROE 10.42% -12.49% 0.04% -1.47% -1.84% 3.68% 1.82% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 155.33 97.96 125.99 113.26 150.92 130.95 121.92 4.11%
EPS 7.33 -5.79 0.01 -0.77 -1.20 3.87 1.77 26.70%
DPS 0.00 0.00 0.00 0.00 2.33 0.00 0.00 -
NAPS 0.64 0.46 0.53 0.53 0.61 1.02 0.98 -6.85%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 25.47 11.68 14.84 13.34 10.91 8.57 7.30 23.14%
EPS 1.09 -0.68 0.00 -0.09 -0.08 0.25 0.11 46.53%
DPS 0.00 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1049 0.0548 0.0624 0.0624 0.0441 0.0667 0.0587 10.15%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.915 1.19 0.385 0.525 0.63 0.98 0.93 -
P/RPS 0.59 1.21 0.31 0.46 0.42 0.75 0.76 -4.13%
P/EPS 13.72 -20.72 1,999.08 -67.37 -56.23 26.14 52.26 -19.97%
EY 7.29 -4.83 0.05 -1.48 -1.78 3.83 1.91 24.99%
DY 0.00 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 1.43 2.59 0.73 0.99 1.03 0.96 0.95 7.05%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 25/11/21 26/11/20 28/11/19 29/11/18 28/11/17 30/11/16 -
Price 0.895 0.945 0.385 0.525 0.59 1.05 0.96 -
P/RPS 0.58 0.96 0.31 0.46 0.39 0.80 0.79 -5.01%
P/EPS 13.42 -16.45 1,999.08 -67.37 -52.66 28.00 53.95 -20.68%
EY 7.45 -6.08 0.05 -1.48 -1.90 3.57 1.85 26.12%
DY 0.00 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 1.40 2.05 0.73 0.99 0.97 1.03 0.98 6.12%

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