[CGB] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -49.59%
YoY- -505.92%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 107,051 102,454 126,277 128,169 120,555 122,651 116,009 -5.20%
PBT -3,725 -8,885 -6,461 -6,325 -4,543 1,959 2,503 -
Tax -374 598 593 670 417 -936 -958 -46.49%
NP -4,099 -8,287 -5,868 -5,655 -4,126 1,023 1,545 -
-
NP to SH -4,099 -6,232 -3,762 -3,430 -2,293 -70 342 -
-
Tax Rate - - - - - 47.78% 38.27% -
Total Cost 111,150 110,741 132,145 133,824 124,681 121,628 114,464 -1.93%
-
Net Worth 50,819 41,910 42,517 41,400 45,899 47,699 47,699 4.30%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 50,819 41,910 42,517 41,400 45,899 47,699 47,699 4.30%
NOSH 101,864 92,750 91,000 90,000 90,000 90,000 90,000 8.58%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -3.83% -8.09% -4.65% -4.41% -3.42% 0.83% 1.33% -
ROE -8.07% -14.87% -8.85% -8.29% -5.00% -0.15% 0.72% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 107.43 112.45 139.59 142.41 133.95 136.28 128.90 -11.40%
EPS -4.11 -6.84 -4.16 -3.81 -2.55 -0.08 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.46 0.47 0.46 0.51 0.53 0.53 -2.52%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.03 13.43 16.55 16.80 15.80 16.08 15.21 -5.22%
EPS -0.54 -0.82 -0.49 -0.45 -0.30 -0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0549 0.0557 0.0543 0.0602 0.0625 0.0625 4.31%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.33 1.19 1.57 1.56 0.355 0.385 0.40 -
P/RPS 1.24 1.06 1.12 1.10 0.27 0.28 0.31 151.34%
P/EPS -32.33 -17.40 -37.75 -40.93 -13.93 -495.00 105.26 -
EY -3.09 -5.75 -2.65 -2.44 -7.18 -0.20 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.59 3.34 3.39 0.70 0.73 0.75 129.12%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 23/09/21 25/05/21 29/03/21 26/11/20 27/08/20 -
Price 0.95 0.945 1.31 1.84 1.59 0.385 0.415 -
P/RPS 0.88 0.84 0.94 1.29 1.19 0.28 0.32 95.92%
P/EPS -23.09 -13.82 -31.50 -48.28 -62.41 -495.00 109.21 -
EY -4.33 -7.24 -3.17 -2.07 -1.60 -0.20 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.05 2.79 4.00 3.12 0.73 0.78 78.20%

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