[CGB] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 83.35%
YoY- 83.06%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 203,900 107,051 120,555 114,062 83,577 62,887 56,074 23.99%
PBT 17,002 -3,725 -4,543 1,268 -969 1,264 1,285 53.76%
Tax -4,215 -374 417 -847 -2,837 2,235 -41 116.36%
NP 12,787 -4,099 -4,126 421 -3,806 3,499 1,244 47.42%
-
NP to SH 7,123 -4,099 -2,293 -611 -3,607 3,499 1,244 33.73%
-
Tax Rate 24.79% - - 66.80% - -176.82% 3.19% -
Total Cost 191,113 111,150 124,681 113,641 87,383 59,388 54,830 23.12%
-
Net Worth 98,395 50,819 45,899 47,699 52,199 52,999 43,823 14.42%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - 875 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 98,395 50,819 45,899 47,699 52,199 52,999 43,823 14.42%
NOSH 141,760 101,864 90,000 90,000 90,000 50,000 44,265 21.39%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.27% -3.83% -3.42% 0.37% -4.55% 5.56% 2.22% -
ROE 7.24% -8.07% -5.00% -1.28% -6.91% 6.60% 2.84% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 151.27 107.43 133.95 126.74 92.86 125.77 126.68 2.99%
EPS 5.28 -4.11 -2.55 -0.68 -4.01 7.00 2.81 11.07%
DPS 0.00 0.00 0.00 0.00 0.97 0.00 0.00 -
NAPS 0.73 0.51 0.51 0.53 0.58 1.06 0.99 -4.94%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 26.75 14.04 15.81 14.96 10.96 8.25 7.36 23.98%
EPS 0.93 -0.54 -0.30 -0.08 -0.47 0.46 0.16 34.07%
DPS 0.00 0.00 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.1291 0.0667 0.0602 0.0626 0.0685 0.0695 0.0575 14.42%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.905 1.33 0.355 0.525 0.46 1.03 0.995 -
P/RPS 0.60 1.24 0.27 0.41 0.50 0.82 0.79 -4.47%
P/EPS 17.13 -32.33 -13.93 -77.33 -11.48 14.72 35.41 -11.39%
EY 5.84 -3.09 -7.18 -1.29 -8.71 6.79 2.82 12.89%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 1.24 2.61 0.70 0.99 0.79 0.97 1.01 3.47%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 29/03/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 1.06 0.95 1.59 0.46 0.52 1.00 0.96 -
P/RPS 0.70 0.88 1.19 0.36 0.56 0.80 0.76 -1.36%
P/EPS 20.06 -23.09 -62.41 -67.76 -12.97 14.29 34.16 -8.48%
EY 4.99 -4.33 -1.60 -1.48 -7.71 7.00 2.93 9.27%
DY 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 1.45 1.86 3.12 0.87 0.90 0.94 0.97 6.92%

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