[CGB] YoY Annualized Quarter 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- 86.65%
YoY- 194.03%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 120,555 114,062 83,577 62,887 56,075 52,618 59,140 12.59%
PBT -4,543 1,268 -969 1,264 1,286 -11,645 -1,028 28.07%
Tax 417 -847 -2,837 2,235 -96 1 -18 -
NP -4,126 421 -3,806 3,499 1,190 -11,644 -1,046 25.67%
-
NP to SH -2,293 -611 -3,607 3,499 1,190 -11,644 -1,046 13.96%
-
Tax Rate - 66.80% - -176.82% 7.47% - - -
Total Cost 124,681 113,641 87,383 59,388 54,885 64,262 60,186 12.89%
-
Net Worth 45,899 47,699 52,199 52,999 44,621 44,414 56,693 -3.45%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 1,575 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 45,899 47,699 52,199 52,999 44,621 44,414 56,693 -3.45%
NOSH 90,000 90,000 90,000 50,000 45,072 45,788 45,720 11.93%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -3.42% 0.37% -4.55% 5.56% 2.12% -22.13% -1.77% -
ROE -5.00% -1.28% -6.91% 6.60% 2.67% -26.22% -1.85% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 133.95 126.74 92.86 125.77 124.41 114.92 129.35 0.58%
EPS -2.55 -0.68 -5.87 7.17 1.33 -25.43 -2.29 1.80%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.53 0.58 1.06 0.99 0.97 1.24 -13.75%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.80 14.95 10.96 8.24 7.35 6.90 7.75 12.59%
EPS -0.30 -0.08 -0.47 0.46 0.16 -1.53 -0.14 13.53%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.0602 0.0625 0.0684 0.0695 0.0585 0.0582 0.0743 -3.44%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.355 0.525 0.46 1.03 0.995 0.88 1.00 -
P/RPS 0.27 0.41 0.50 0.82 0.80 0.77 0.77 -16.01%
P/EPS -13.93 -77.33 -11.48 14.72 37.69 -3.46 -43.71 -17.33%
EY -7.18 -1.29 -8.71 6.79 2.65 -28.90 -2.29 20.95%
DY 0.00 0.00 3.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.99 0.79 0.97 1.01 0.91 0.81 -2.40%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 1.59 0.46 0.52 1.00 0.96 0.75 0.965 -
P/RPS 1.19 0.36 0.56 0.80 0.77 0.65 0.75 7.99%
P/EPS -62.41 -67.76 -12.97 14.29 36.36 -2.95 -42.18 6.74%
EY -1.60 -1.48 -7.71 7.00 2.75 -33.91 -2.37 -6.33%
DY 0.00 0.00 3.37 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 0.87 0.90 0.94 0.97 0.77 0.78 25.96%

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