[CGB] QoQ Quarter Result on 2012-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,825 14,649 13,104 12,758 14,279 13,436 14,461 -2.96% QoQ % -5.62% 11.79% 2.71% -10.65% 6.27% -7.09% - Horiz. % 95.60% 101.30% 90.62% 88.22% 98.74% 92.91% 100.00%
PBT -455 75 -1,616 -756 -61 -652 67 - QoQ % -706.67% 104.64% -113.76% -1,139.34% 90.64% -1,073.13% - Horiz. % -679.10% 111.94% -2,411.94% -1,128.36% -91.04% -973.13% 100.00%
Tax 0 13 8 0 0 -7 187 - QoQ % 0.00% 62.50% 0.00% 0.00% 0.00% -103.74% - Horiz. % 0.00% 6.95% 4.28% 0.00% 0.00% -3.74% 100.00%
NP -455 88 -1,608 -756 -61 -659 254 - QoQ % -617.05% 105.47% -112.70% -1,139.34% 90.74% -359.45% - Horiz. % -179.13% 34.65% -633.07% -297.64% -24.02% -259.45% 100.00%
NP to SH -455 88 -1,608 -756 -61 -659 254 - QoQ % -617.05% 105.47% -112.70% -1,139.34% 90.74% -359.45% - Horiz. % -179.13% 34.65% -633.07% -297.64% -24.02% -259.45% 100.00%
Tax Rate - % -17.33 % - % - % - % - % -279.10 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 6.21% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 14,280 14,561 14,712 13,514 14,340 14,095 14,207 0.34% QoQ % -1.93% -1.03% 8.86% -5.76% 1.74% -0.79% - Horiz. % 100.51% 102.49% 103.55% 95.12% 100.94% 99.21% 100.00%
Net Worth 58,368 59,284 58,535 60,021 63,346 61,781 62,807 -4.77% QoQ % -1.54% 1.28% -2.48% -5.25% 2.53% -1.63% - Horiz. % 92.93% 94.39% 93.20% 95.57% 100.86% 98.37% 100.00%
Dividend 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 685 - - - 923 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 74.27% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 363.64 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 58,368 59,284 58,535 60,021 63,346 61,781 62,807 -4.77% QoQ % -1.54% 1.28% -2.48% -5.25% 2.53% -1.63% - Horiz. % 92.93% 94.39% 93.20% 95.57% 100.86% 98.37% 100.00%
NOSH 45,959 46,315 45,730 45,818 46,923 45,763 46,181 -0.32% QoQ % -0.77% 1.28% -0.19% -2.35% 2.53% -0.90% - Horiz. % 99.52% 100.29% 99.02% 99.21% 101.61% 99.10% 100.00%
Ratio Analysis 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.29 % 0.60 % -12.27 % -5.93 % -0.43 % -4.90 % 1.76 % - QoQ % -648.33% 104.89% -106.91% -1,279.07% 91.22% -378.41% - Horiz. % -186.93% 34.09% -697.16% -336.93% -24.43% -278.41% 100.00%
ROE -0.78 % 0.15 % -2.75 % -1.26 % -0.10 % -1.07 % 0.40 % - QoQ % -620.00% 105.45% -118.25% -1,160.00% 90.65% -367.50% - Horiz. % -195.00% 37.50% -687.50% -315.00% -25.00% -267.50% 100.00%
Per Share 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.08 31.63 28.65 27.84 30.43 29.36 31.31 -2.64% QoQ % -4.90% 10.40% 2.91% -8.51% 3.64% -6.23% - Horiz. % 96.07% 101.02% 91.50% 88.92% 97.19% 93.77% 100.00%
EPS -0.99 0.19 -3.51 -1.65 -0.13 -1.44 0.55 - QoQ % -621.05% 105.41% -112.73% -1,169.23% 90.97% -361.82% - Horiz. % -180.00% 34.55% -638.18% -300.00% -23.64% -261.82% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 75.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2700 1.2800 1.2800 1.3100 1.3500 1.3500 1.3600 -4.47% QoQ % -0.78% 0.00% -2.29% -2.96% 0.00% -0.74% - Horiz. % 93.38% 94.12% 94.12% 96.32% 99.26% 99.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.36 16.28 14.56 14.18 15.87 14.93 16.07 -2.97% QoQ % -5.65% 11.81% 2.68% -10.65% 6.30% -7.09% - Horiz. % 95.58% 101.31% 90.60% 88.24% 98.76% 92.91% 100.00%
EPS -0.51 0.10 -1.79 -0.84 -0.07 -0.73 0.28 - QoQ % -610.00% 105.59% -113.10% -1,100.00% 90.41% -360.71% - Horiz. % -182.14% 35.71% -639.29% -300.00% -25.00% -260.71% 100.00%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 1.03 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 73.79% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6485 0.6587 0.6504 0.6669 0.7038 0.6865 0.6979 -4.78% QoQ % -1.55% 1.28% -2.47% -5.24% 2.52% -1.63% - Horiz. % 92.92% 94.38% 93.19% 95.56% 100.85% 98.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.4850 0.4000 0.3800 0.4400 0.4700 0.4500 0.4500 -
P/RPS 1.61 1.26 1.33 1.58 1.54 1.53 1.44 7.73% QoQ % 27.78% -5.26% -15.82% 2.60% 0.65% 6.25% - Horiz. % 111.81% 87.50% 92.36% 109.72% 106.94% 106.25% 100.00%
P/EPS -48.99 210.53 -10.81 -26.67 -361.54 -31.25 81.82 - QoQ % -123.27% 2,047.55% 59.47% 92.62% -1,056.93% -138.19% - Horiz. % -59.88% 257.31% -13.21% -32.60% -441.87% -38.19% 100.00%
EY -2.04 0.47 -9.25 -3.75 -0.28 -3.20 1.22 - QoQ % -534.04% 105.08% -146.67% -1,239.29% 91.25% -362.30% - Horiz. % -167.21% 38.52% -758.20% -307.38% -22.95% -262.30% 100.00%
DY 0.00 0.00 3.95 0.00 0.00 0.00 4.44 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 88.96% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.31 0.30 0.34 0.35 0.33 0.33 9.87% QoQ % 22.58% 3.33% -11.76% -2.86% 6.06% 0.00% - Horiz. % 115.15% 93.94% 90.91% 103.03% 106.06% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 30/05/13 26/02/13 27/11/12 28/08/12 30/05/12 29/02/12 -
Price 0.4800 0.5000 0.4050 0.4200 0.4300 0.4700 0.4400 -
P/RPS 1.60 1.58 1.41 1.51 1.41 1.60 1.41 8.80% QoQ % 1.27% 12.06% -6.62% 7.09% -11.88% 13.48% - Horiz. % 113.48% 112.06% 100.00% 107.09% 100.00% 113.48% 100.00%
P/EPS -48.48 263.16 -11.52 -25.45 -330.77 -32.64 80.00 - QoQ % -118.42% 2,384.37% 54.73% 92.31% -913.39% -140.80% - Horiz. % -60.60% 328.95% -14.40% -31.81% -413.46% -40.80% 100.00%
EY -2.06 0.38 -8.68 -3.93 -0.30 -3.06 1.25 - QoQ % -642.11% 104.38% -120.87% -1,210.00% 90.20% -344.80% - Horiz. % -164.80% 30.40% -694.40% -314.40% -24.00% -244.80% 100.00%
DY 0.00 0.00 3.70 0.00 0.00 0.00 4.55 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 81.32% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.39 0.32 0.32 0.32 0.35 0.32 12.15% QoQ % -2.56% 21.87% 0.00% 0.00% -8.57% 9.38% - Horiz. % 118.75% 121.88% 100.00% 100.00% 100.00% 109.38% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
cicb3qtrreport.sept2012.pdf 
