[CGB] YoY Quarter Result on 30-Sep-2022 [#3]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 123.1%
YoY- 226.86%
Quarter Report
View:
Show?
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 62,242 59,456 11,236 35,059 28,417 34,612 16,455 24.81%
PBT 3,186 6,195 -2,375 49 593 -71 344 44.89%
Tax -1,361 -1,675 -8 -13 -35 211 -3 177.06%
NP 1,825 4,520 -2,383 36 558 140 341 32.23%
-
NP to SH 246 3,023 -2,383 87 499 463 341 -5.29%
-
Tax Rate 42.72% 27.04% - 26.53% 5.90% - 0.87% -
Total Cost 60,417 54,936 13,619 35,023 27,859 34,472 16,114 24.62%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 2.93% 7.60% -21.21% 0.10% 1.96% 0.40% 2.07% -
ROE 0.20% 3.77% -5.69% 0.18% 1.05% 1.37% 0.67% -
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 39.54 47.46 12.33 38.95 31.57 62.68 32.91 3.10%
EPS 0.16 2.41 -2.62 0.10 0.55 0.84 0.68 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 - 125,269
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.24 7.87 1.49 4.64 3.76 4.58 2.18 24.79%
EPS 0.03 0.40 -0.32 0.01 0.07 0.06 0.05 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1062 0.0555 0.0632 0.0632 0.0446 0.0675 15.53%
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 6.32 1.93 9.65 0.99 1.66 1.01 2.98 13.34%
P/EPS 1,599.95 37.92 -45.50 398.28 94.69 75.13 143.70 49.40%
EY 0.06 2.64 -2.20 0.25 1.06 1.33 0.70 -33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 7.61 1.89 7.66 0.99 1.66 0.94 3.19 15.58%
P/EPS 1,926.34 37.09 -36.13 398.28 94.69 70.36 153.96 52.33%
EY 0.05 2.70 -2.77 0.25 1.06 1.42 0.65 -34.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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