[CGB] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -120.47%
YoY- 98.09%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 186,067 102,454 122,651 97,528 76,279 63,322 54,590 22.66%
PBT 14,036 -8,885 1,959 -237 -1,143 2,042 -1,898 -
Tax -3,405 598 -936 -3,148 2,449 -3 -41 108.80%
NP 10,631 -8,287 1,023 -3,385 1,306 2,039 -1,939 -
-
NP to SH 6,093 -6,232 -70 -3,670 1,629 2,039 -1,939 -
-
Tax Rate 24.26% - 47.78% - - 0.15% - -
Total Cost 175,436 110,741 121,628 100,913 74,973 61,283 56,529 20.76%
-
Net Worth 80,184 41,910 47,699 47,699 33,682 50,999 44,864 10.15%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 875 - - -
Div Payout % - - - - 53.71% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 80,184 41,910 47,699 47,699 33,682 50,999 44,864 10.15%
NOSH 125,269 92,750 90,000 90,000 90,000 50,000 45,780 18.25%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.71% -8.09% 0.83% -3.47% 1.71% 3.22% -3.55% -
ROE 7.60% -14.87% -0.15% -7.69% 4.84% 4.00% -4.32% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 148.51 112.45 136.28 108.36 138.14 126.64 119.24 3.72%
EPS 4.86 -6.84 -0.08 -4.08 2.95 4.08 -4.24 -
DPS 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
NAPS 0.64 0.46 0.53 0.53 0.61 1.02 0.98 -6.85%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 24.35 13.41 16.05 12.76 9.98 8.29 7.14 22.67%
EPS 0.80 -0.82 -0.01 -0.48 0.21 0.27 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.1049 0.0548 0.0624 0.0624 0.0441 0.0667 0.0587 10.15%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.915 1.19 0.385 0.525 0.63 0.98 0.93 -
P/RPS 0.62 1.06 0.28 0.48 0.46 0.77 0.78 -3.75%
P/EPS 18.81 -17.40 -495.00 -12.87 21.35 24.03 -21.96 -
EY 5.31 -5.75 -0.20 -7.77 4.68 4.16 -4.55 -
DY 0.00 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 1.43 2.59 0.73 0.99 1.03 0.96 0.95 7.05%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 25/11/21 26/11/20 28/11/19 29/11/18 28/11/17 30/11/16 -
Price 0.895 0.945 0.385 0.525 0.59 1.05 0.96 -
P/RPS 0.60 0.84 0.28 0.48 0.43 0.83 0.81 -4.87%
P/EPS 18.40 -13.82 -495.00 -12.87 20.00 25.75 -22.67 -
EY 5.43 -7.24 -0.20 -7.77 5.00 3.88 -4.41 -
DY 0.00 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 1.40 2.05 0.73 0.99 0.97 1.03 0.98 6.12%

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