[CGB] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 21.68%
YoY- -78.76%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized 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 222,035 203,900 107,051 120,555 114,062 83,577 62,887 23.38%
PBT -31,600 17,001 -3,725 -4,543 1,268 -969 1,264 -
Tax -4,705 -4,215 -374 417 -847 -2,837 2,235 -
NP -36,305 12,786 -4,099 -4,126 421 -3,806 3,499 -
-
NP to SH -40,484 7,122 -4,099 -2,293 -611 -3,607 3,499 -
-
Tax Rate - 24.79% - - 66.80% - -176.82% -
Total Cost 258,340 191,114 111,150 124,681 113,641 87,383 59,388 27.75%
-
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 - - - - - 1,575 - -
Div Payout % - - - - - 0.00% - -
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 -16.35% 6.27% -3.83% -3.42% 0.37% -4.55% 5.56% -
ROE -47.71% 7.24% -8.07% -5.00% -1.28% -6.91% 6.60% -
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 133.45 151.27 107.43 133.95 126.74 92.86 125.77 0.99%
EPS -26.33 5.98 -4.42 -2.55 -0.68 -5.87 7.17 -
DPS 0.00 0.00 0.00 0.00 0.00 1.75 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 - 101,864
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.06 26.68 14.01 15.78 14.93 10.94 8.23 23.38%
EPS -5.30 0.93 -0.54 -0.30 -0.08 -0.47 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.111 0.1288 0.0665 0.0601 0.0624 0.0683 0.0694 8.13%
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 2.33 0.60 1.24 0.27 0.41 0.50 0.82 19.00%
P/EPS -12.78 17.13 -32.33 -13.93 -77.33 -11.48 14.72 -
EY -7.82 5.84 -3.09 -7.18 -1.29 -8.71 6.79 -
DY 0.00 0.00 0.00 0.00 0.00 3.80 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 2.46 0.70 0.88 1.19 0.36 0.56 0.80 20.57%
P/EPS -13.48 20.06 -23.09 -62.41 -67.76 -12.97 14.29 -
EY -7.42 4.98 -4.33 -1.60 -1.48 -7.71 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.37 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