[CGB] YoY Annualized Quarter Result on 31-Mar-2024 [#1]

Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 100.57%
YoY- -97.16%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 114,064 254,000 188,176 150,240 119,784 84,408 61,376 10.87%
PBT 2,112 17,648 7,556 -4,104 3,024 -5,712 256 42.10%
Tax -1,880 -6,208 0 0 -1,012 0 0 -
NP 232 11,440 7,556 -4,104 2,012 -5,712 256 -1.62%
-
NP to SH 232 8,176 7,556 -4,104 444 -5,380 256 -1.62%
-
Tax Rate 89.02% 35.18% 0.00% - 33.47% - 0.00% -
Total Cost 113,832 242,560 180,620 154,344 117,772 90,120 61,120 10.91%
-
Net Worth 47,188 96,055 53,987 41,400 47,699 46,799 52,999 -1.91%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 47,188 96,055 53,987 41,400 47,699 46,799 52,999 -1.91%
NOSH 747,421 145,184 101,864 90,000 90,000 90,000 50,000 56.88%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.20% 4.50% 4.02% -2.73% 1.68% -6.77% 0.42% -
ROE 0.49% 8.51% 14.00% -9.91% 0.93% -11.50% 0.48% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 31.42 177.17 184.73 166.93 133.09 93.79 122.75 -20.30%
EPS 0.08 5.72 7.40 -4.56 0.48 -5.96 0.52 -26.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.67 0.53 0.46 0.53 0.52 1.06 -29.49%
Adjusted Per Share Value based on latest NOSH - 747,421
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.12 33.66 24.94 19.91 15.88 11.19 8.13 10.88%
EPS 0.03 1.08 1.00 -0.54 0.06 -0.71 0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.1273 0.0716 0.0549 0.0632 0.062 0.0702 -1.91%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.82 1.06 0.945 1.56 0.41 0.59 0.99 -
P/RPS 2.61 0.60 0.51 0.93 0.31 0.63 0.81 21.51%
P/EPS 1,282.96 18.59 12.74 -34.21 83.11 -9.87 193.36 37.04%
EY 0.08 5.38 7.85 -2.92 1.20 -10.13 0.52 -26.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.31 1.58 1.78 3.39 0.77 1.13 0.93 37.55%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 24/05/23 20/05/22 25/05/21 18/06/20 31/05/19 30/05/18 -
Price 0.82 1.29 0.94 1.84 0.38 0.595 1.28 -
P/RPS 2.61 0.73 0.51 1.10 0.29 0.63 1.04 16.55%
P/EPS 1,282.96 22.62 12.67 -40.35 77.03 -9.95 250.00 31.30%
EY 0.08 4.42 7.89 -2.48 1.30 -10.05 0.40 -23.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.31 1.93 1.77 4.00 0.72 1.14 1.21 31.65%

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