[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 230,902 194,606 89,252 113,386 101,934 83,333 65,477 23.36%
PBT 14,449 18,458 -5,222 566 -354 -1,330 1,878 40.48%
Tax -5,296 -4,052 -10 -252 -133 281 -4 231.18%
NP 9,153 14,406 -5,233 314 -488 -1,049 1,874 30.24%
-
NP to SH 3,581 8,356 -5,233 17 -701 -618 1,874 11.39%
-
Tax Rate 36.65% 21.95% - 44.52% - - 0.21% -
Total Cost 221,749 180,200 94,485 113,072 102,422 84,382 63,602 23.12%
-
Net Worth 121,224 80,184 41,910 47,699 47,699 33,682 50,999 15.51%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 1,288 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 121,224 80,184 41,910 47,699 47,699 33,682 50,999 15.51%
NOSH 162,304 125,269 92,750 90,000 90,000 90,000 50,000 21.67%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.96% 7.40% -5.86% 0.28% -0.48% -1.26% 2.86% -
ROE 2.95% 10.42% -12.49% 0.04% -1.47% -1.84% 3.68% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 146.67 155.33 97.96 125.99 113.26 150.92 130.95 1.90%
EPS 2.39 7.33 -5.79 0.01 -0.77 -1.20 3.87 -7.71%
DPS 0.00 0.00 0.00 0.00 0.00 2.33 0.00 -
NAPS 0.77 0.64 0.46 0.53 0.53 0.61 1.02 -4.57%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 30.27 25.51 11.70 14.86 13.36 10.92 8.58 23.37%
EPS 0.47 1.10 -0.69 0.00 -0.09 -0.08 0.25 11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.1589 0.1051 0.0549 0.0625 0.0625 0.0442 0.0669 15.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.50 0.915 1.19 0.385 0.525 0.63 0.98 -
P/RPS 1.70 0.59 1.21 0.31 0.46 0.42 0.75 14.60%
P/EPS 109.90 13.72 -20.72 1,999.08 -67.37 -56.23 26.14 27.02%
EY 0.91 7.29 -4.83 0.05 -1.48 -1.78 3.83 -21.29%
DY 0.00 0.00 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 3.25 1.43 2.59 0.73 0.99 1.03 0.96 22.52%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 23/11/22 25/11/21 26/11/20 28/11/19 29/11/18 28/11/17 -
Price 3.01 0.895 0.945 0.385 0.525 0.59 1.05 -
P/RPS 2.05 0.58 0.96 0.31 0.46 0.39 0.80 16.97%
P/EPS 132.32 13.42 -16.45 1,999.08 -67.37 -52.66 28.00 29.52%
EY 0.76 7.45 -6.08 0.05 -1.48 -1.90 3.57 -22.71%
DY 0.00 0.00 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 3.91 1.40 2.05 0.73 0.99 0.97 1.03 24.88%

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