[CGB] YoY Quarter Result on 31-Dec-2022 [#4]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -71.68%
YoY- 591.95%
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 48,858 57,945 40,112 35,515 37,611 21,077 13,779 23.47%
PBT -42,048 3,158 192 -4,968 1,534 29 -145 157.16%
Tax -733 -1,176 -366 606 -747 -3,048 2,238 -
NP -42,781 1,982 -174 -4,362 787 -3,019 2,093 -
-
NP to SH -42,781 856 -174 -2,307 -84 -3,143 2,093 -
-
Tax Rate - 37.24% 190.62% - 48.70% 10,510.34% - -
Total Cost 91,639 55,963 40,286 39,877 36,824 24,096 11,686 40.92%
-
Net Worth 84,853 98,395 50,819 45,899 47,699 52,199 52,999 8.15%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 84,853 98,395 50,819 45,899 47,699 52,199 52,999 8.15%
NOSH 179,844 141,760 101,864 90,000 90,000 90,000 50,000 23.76%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -87.56% 3.42% -0.43% -12.28% 2.09% -14.32% 15.19% -
ROE -50.42% 0.87% -0.34% -5.03% -0.18% -6.02% 3.95% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.37 42.99 40.25 39.46 41.79 23.42 27.56 1.06%
EPS -25.71 0.64 -0.17 -2.56 -0.09 -3.49 4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.73 0.51 0.51 0.53 0.58 1.06 -11.47%
Adjusted Per Share Value based on latest NOSH - 141,760
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.48 7.68 5.32 4.71 4.98 2.79 1.83 23.44%
EPS -5.67 0.11 -0.02 -0.31 -0.01 -0.42 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 0.1304 0.0674 0.0608 0.0632 0.0692 0.0702 8.17%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.11 0.905 1.33 0.355 0.525 0.46 1.03 -
P/RPS 10.59 2.11 3.30 0.90 1.26 1.96 3.74 18.93%
P/EPS -12.10 142.50 -761.66 -13.85 -562.50 -13.17 24.61 -
EY -8.27 0.70 -0.13 -7.22 -0.18 -7.59 4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.10 1.24 2.61 0.70 0.99 0.79 0.97 35.84%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 25/02/22 29/03/21 28/02/20 28/02/19 28/02/18 -
Price 3.28 1.06 0.95 1.59 0.46 0.52 1.00 -
P/RPS 11.17 2.47 2.36 4.03 1.10 2.22 3.63 20.59%
P/EPS -12.76 166.91 -544.04 -62.03 -492.86 -14.89 23.89 -
EY -7.84 0.60 -0.18 -1.61 -0.20 -6.72 4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.43 1.45 1.86 3.12 0.87 0.90 0.94 37.75%

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