[CGB] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 172.67%
YoY- 108.25%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 254,000 188,176 150,240 119,784 84,408 61,376 68,952 24.26%
PBT 17,648 7,556 -4,104 3,024 -5,712 256 3,048 33.98%
Tax -6,208 0 0 -1,012 0 0 0 -
NP 11,440 7,556 -4,104 2,012 -5,712 256 3,048 24.64%
-
NP to SH 8,176 7,556 -4,104 444 -5,380 256 3,048 17.86%
-
Tax Rate 35.18% 0.00% - 33.47% - 0.00% 0.00% -
Total Cost 242,560 180,620 154,344 117,772 90,120 61,120 65,904 24.24%
-
Net Worth 96,055 53,987 41,400 47,699 46,799 52,999 47,481 12.45%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 96,055 53,987 41,400 47,699 46,799 52,999 47,481 12.45%
NOSH 145,184 101,864 90,000 90,000 90,000 50,000 47,200 20.58%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.50% 4.02% -2.73% 1.68% -6.77% 0.42% 4.42% -
ROE 8.51% 14.00% -9.91% 0.93% -11.50% 0.48% 6.42% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 177.17 184.73 166.93 133.09 93.79 122.75 146.67 3.19%
EPS 5.72 7.40 -4.56 0.48 -5.96 0.52 6.48 -2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.53 0.46 0.53 0.52 1.06 1.01 -6.60%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 33.24 24.62 19.66 15.68 11.05 8.03 9.02 24.26%
EPS 1.07 0.99 -0.54 0.06 -0.70 0.03 0.40 17.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.0706 0.0542 0.0624 0.0612 0.0694 0.0621 12.46%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.06 0.945 1.56 0.41 0.59 0.99 1.01 -
P/RPS 0.60 0.51 0.93 0.31 0.63 0.81 0.69 -2.30%
P/EPS 18.59 12.74 -34.21 83.11 -9.87 193.36 15.58 2.98%
EY 5.38 7.85 -2.92 1.20 -10.13 0.52 6.42 -2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.78 3.39 0.77 1.13 0.93 1.00 7.91%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 20/05/22 25/05/21 18/06/20 31/05/19 30/05/18 31/05/17 -
Price 1.29 0.94 1.84 0.38 0.595 1.28 0.99 -
P/RPS 0.73 0.51 1.10 0.29 0.63 1.04 0.67 1.43%
P/EPS 22.62 12.67 -40.35 77.03 -9.95 250.00 15.27 6.76%
EY 4.42 7.89 -2.48 1.30 -10.05 0.40 6.55 -6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.77 4.00 0.72 1.14 1.21 0.98 11.95%

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