[CGB] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 164.16%
YoY- 110.38%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 114,062 83,577 62,887 56,074 52,618 59,141 58,231 11.85%
PBT 1,268 -969 1,264 1,285 -11,980 -1,029 403 21.04%
Tax -847 -2,837 2,235 -41 1 -19 -36 69.23%
NP 421 -3,806 3,499 1,244 -11,979 -1,048 367 2.31%
-
NP to SH -611 -3,607 3,499 1,244 -11,979 -1,048 367 -
-
Tax Rate 66.80% - -176.82% 3.19% - - 8.93% -
Total Cost 113,641 87,383 59,388 54,830 64,597 60,189 57,864 11.90%
-
Net Worth 47,699 52,199 52,999 43,823 44,391 56,452 58,504 -3.34%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 875 - - - 796 799 -
Div Payout % - 0.00% - - - 0.00% 217.95% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 47,699 52,199 52,999 43,823 44,391 56,452 58,504 -3.34%
NOSH 90,000 90,000 50,000 44,265 45,764 45,526 45,706 11.94%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.37% -4.55% 5.56% 2.22% -22.77% -1.77% 0.63% -
ROE -1.28% -6.91% 6.60% 2.84% -26.98% -1.86% 0.63% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 126.74 92.86 125.77 126.68 114.98 129.91 127.40 -0.08%
EPS -0.68 -4.01 7.00 2.81 -26.18 -2.30 0.80 -
DPS 0.00 0.97 0.00 0.00 0.00 1.75 1.75 -
NAPS 0.53 0.58 1.06 0.99 0.97 1.24 1.28 -13.66%
Adjusted Per Share Value based on latest NOSH - 44,265
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 14.95 10.96 8.24 7.35 6.90 7.75 7.63 11.85%
EPS -0.08 -0.47 0.46 0.16 -1.57 -0.14 0.05 -
DPS 0.00 0.11 0.00 0.00 0.00 0.10 0.10 -
NAPS 0.0625 0.0684 0.0695 0.0574 0.0582 0.074 0.0767 -3.35%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.525 0.46 1.03 0.995 0.88 1.00 0.70 -
P/RPS 0.41 0.50 0.82 0.79 0.77 0.77 0.55 -4.77%
P/EPS -77.33 -11.48 14.72 35.41 -3.36 -43.44 87.18 -
EY -1.29 -8.71 6.79 2.82 -29.74 -2.30 1.15 -
DY 0.00 2.11 0.00 0.00 0.00 1.75 2.50 -
P/NAPS 0.99 0.79 0.97 1.01 0.91 0.81 0.55 10.28%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 -
Price 0.46 0.52 1.00 0.96 0.75 0.965 0.76 -
P/RPS 0.36 0.56 0.80 0.76 0.65 0.74 0.60 -8.15%
P/EPS -67.76 -12.97 14.29 34.16 -2.87 -41.92 94.65 -
EY -1.48 -7.71 7.00 2.93 -34.90 -2.39 1.06 -
DY 0.00 1.87 0.00 0.00 0.00 1.81 2.30 -
P/NAPS 0.87 0.90 0.94 0.97 0.77 0.78 0.59 6.68%

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