[CGB] YoY TTM 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- -4.95%
YoY- -678.21%
Quarter Report
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 187,051 220,356 116,535 128,169 122,906 89,335 60,993 20.51%
PBT -35,094 19,525 -810 -6,325 3,452 -2,461 566 -
Tax -3,624 -5,767 -374 670 -1,100 -2,837 2,235 -
NP -38,718 13,758 -1,184 -5,655 2,352 -5,298 2,801 -
-
NP to SH -42,082 7,278 -1,184 -3,430 845 -5,016 2,801 -
-
Tax Rate - 29.54% - - 31.87% - -394.88% -
Total Cost 225,769 206,598 117,719 133,824 120,554 94,633 58,192 25.32%
-
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 - - - - - 875 - -
Div Payout % - - - - - 0.00% - -
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 -20.70% 6.24% -1.02% -4.41% 1.91% -5.93% 4.59% -
ROE -89.18% 7.58% -2.19% -8.29% 1.77% -10.72% 5.28% -
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 51.53 153.70 114.40 142.41 136.56 99.26 121.99 -13.36%
EPS -11.59 5.08 -1.16 -3.81 0.94 -5.57 5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.97 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 24.79 29.20 15.44 16.99 16.29 11.84 8.08 20.52%
EPS -5.58 0.96 -0.16 -0.45 0.11 -0.66 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 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 1.59 0.69 0.83 1.10 0.30 0.59 0.81 11.88%
P/EPS -7.07 20.88 -81.30 -40.93 43.67 -10.59 17.67 -
EY -14.14 4.79 -1.23 -2.44 2.29 -9.45 5.66 -
DY 0.00 0.00 0.00 0.00 0.00 1.65 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 1.59 0.84 0.82 1.29 0.28 0.60 1.05 7.15%
P/EPS -7.07 25.41 -80.87 -48.28 40.47 -10.68 22.85 -
EY -14.14 3.94 -1.24 -2.07 2.47 -9.37 4.38 -
DY 0.00 0.00 0.00 0.00 0.00 1.63 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