[CGB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -308.52%
YoY- 49.03%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 64,692 58,231 56,558 56,948 58,596 53,577 53,964 12.86%
PBT 268 403 -674 -760 300 -3,085 -1,958 -
Tax 0 -36 0 26 52 1 -9 -
NP 268 367 -674 -734 352 -3,084 -1,968 -
-
NP to SH 268 367 -674 -734 352 -3,084 -1,968 -
-
Tax Rate 0.00% 8.93% - - -17.33% - - -
Total Cost 64,424 57,864 57,233 57,682 58,244 56,661 55,932 9.89%
-
Net Worth 57,173 58,719 57,437 58,261 59,284 58,602 60,048 -3.22%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 802 - - - 686 - -
Div Payout % - 218.75% - - - 0.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 57,173 58,719 57,437 58,261 59,284 58,602 60,048 -3.22%
NOSH 44,666 45,874 45,585 45,874 46,315 45,783 45,838 -1.71%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.41% 0.63% -1.19% -1.29% 0.60% -5.76% -3.65% -
ROE 0.47% 0.63% -1.17% -1.26% 0.59% -5.26% -3.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 144.83 126.93 124.07 124.14 126.51 117.02 117.73 14.82%
EPS 0.60 0.80 -1.48 -1.60 0.76 -6.74 -4.29 -
DPS 0.00 1.75 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.28 1.28 1.26 1.27 1.28 1.28 1.31 -1.53%
Adjusted Per Share Value based on latest NOSH - 45,959
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.57 7.72 7.50 7.55 7.77 7.10 7.15 12.84%
EPS 0.04 0.05 -0.09 -0.10 0.05 -0.41 -0.26 -
DPS 0.00 0.11 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.0758 0.0778 0.0761 0.0772 0.0786 0.0777 0.0796 -3.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.75 0.70 0.55 0.485 0.40 0.38 0.44 -
P/RPS 0.52 0.55 0.44 0.39 0.32 0.32 0.37 25.49%
P/EPS 125.00 87.50 -37.16 -30.31 52.63 -5.64 -10.25 -
EY 0.80 1.14 -2.69 -3.30 1.90 -17.73 -9.76 -
DY 0.00 2.50 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.59 0.55 0.44 0.38 0.31 0.30 0.34 44.45%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 25/11/13 23/08/13 30/05/13 26/02/13 27/11/12 -
Price 0.75 0.76 0.56 0.48 0.50 0.405 0.42 -
P/RPS 0.52 0.60 0.45 0.39 0.40 0.35 0.36 27.80%
P/EPS 125.00 95.00 -37.84 -30.00 65.79 -6.01 -9.78 -
EY 0.80 1.05 -2.64 -3.33 1.52 -16.63 -10.22 -
DY 0.00 2.30 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.59 0.59 0.44 0.38 0.39 0.32 0.32 50.41%

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