[CGB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 20.07%
YoY- 76.59%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 52,346 50,988 54,907 52,309 49,680 48,228 46,275 8.57%
PBT -268 204 1,894 2,077 1,766 1,540 1,178 -
Tax -162 -56 -463 -629 -560 -460 -364 -41.73%
NP -430 148 1,431 1,448 1,206 1,080 814 -
-
NP to SH -430 148 1,431 1,448 1,206 1,080 814 -
-
Tax Rate - 27.45% 24.45% 30.28% 31.71% 29.87% 30.90% -
Total Cost 52,776 50,840 53,476 50,861 48,474 47,148 45,461 10.46%
-
Net Worth 49,896 44,250 44,250 44,654 44,243 43,697 33,355 30.83%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 410 - - - 117 -
Div Payout % - - 28.68% - - - 14.41% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 49,896 44,250 44,250 44,654 44,243 43,697 33,355 30.83%
NOSH 40,566 35,685 35,685 35,723 35,680 35,526 10,200 151.23%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.82% 0.29% 2.61% 2.77% 2.43% 2.24% 1.76% -
ROE -0.86% 0.33% 3.23% 3.24% 2.73% 2.47% 2.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 129.04 142.88 153.86 146.43 139.24 135.75 453.65 -56.78%
EPS -1.06 0.00 4.01 4.05 3.38 3.04 7.98 -
DPS 0.00 0.00 1.15 0.00 0.00 0.00 1.15 -
NAPS 1.23 1.24 1.24 1.25 1.24 1.23 3.27 -47.92%
Adjusted Per Share Value based on latest NOSH - 35,777
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.86 6.68 7.20 6.86 6.51 6.32 6.07 8.50%
EPS -0.06 0.02 0.19 0.19 0.16 0.14 0.11 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.02 -
NAPS 0.0654 0.058 0.058 0.0585 0.058 0.0573 0.0437 30.86%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.29 1.55 1.52 1.70 1.72 2.22 4.30 -
P/RPS 1.00 1.08 0.99 1.16 1.24 1.64 0.95 3.48%
P/EPS -121.70 373.74 37.91 41.94 50.89 73.03 53.88 -
EY -0.82 0.27 2.64 2.38 1.97 1.37 1.86 -
DY 0.00 0.00 0.76 0.00 0.00 0.00 0.27 -
P/NAPS 1.05 1.25 1.23 1.36 1.39 1.80 1.31 -13.72%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 31/03/04 -
Price 1.25 1.24 1.70 1.52 1.66 1.72 2.22 -
P/RPS 0.97 0.87 1.10 1.04 1.19 1.27 0.49 57.72%
P/EPS -117.92 298.99 42.39 37.50 49.11 56.58 27.82 -
EY -0.85 0.33 2.36 2.67 2.04 1.77 3.59 -
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.52 -
P/NAPS 1.02 1.00 1.37 1.22 1.34 1.40 0.68 31.06%

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