[CGB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -36.67%
YoY- -258.03%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized 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 56,948 58,596 53,577 53,964 55,430 53,744 63,103 -6.61%
PBT -760 300 -3,085 -1,958 -1,426 -2,608 1,062 -
Tax 26 52 1 -9 -14 -28 126 -65.11%
NP -734 352 -3,084 -1,968 -1,440 -2,636 1,188 -
-
NP to SH -734 352 -3,084 -1,968 -1,440 -2,636 1,188 -
-
Tax Rate - -17.33% - - - - -11.86% -
Total Cost 57,682 58,244 56,661 55,932 56,870 56,380 61,915 -4.61%
-
Net Worth 58,261 59,284 58,602 60,048 61,910 61,781 62,141 -4.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 686 - - - 913 -
Div Payout % - - 0.00% - - - 76.92% -
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 58,261 59,284 58,602 60,048 61,910 61,781 62,141 -4.21%
NOSH 45,874 46,315 45,783 45,838 45,859 45,763 45,692 0.26%
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 -1.29% 0.60% -5.76% -3.65% -2.60% -4.90% 1.88% -
ROE -1.26% 0.59% -5.26% -3.28% -2.33% -4.27% 1.91% -
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 124.14 126.51 117.02 117.73 120.87 117.44 138.10 -6.86%
EPS -1.60 0.76 -6.74 -4.29 -3.14 -5.76 2.60 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.00 -
NAPS 1.27 1.28 1.28 1.31 1.35 1.35 1.36 -4.46%
Adjusted Per Share Value based on latest NOSH - 45,818
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.46 7.68 7.02 7.07 7.27 7.04 8.27 -6.64%
EPS -0.10 0.05 -0.40 -0.26 -0.19 -0.35 0.16 -
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.12 -
NAPS 0.0764 0.0777 0.0768 0.0787 0.0812 0.081 0.0815 -4.22%
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 0.485 0.40 0.38 0.44 0.47 0.45 0.45 -
P/RPS 0.39 0.32 0.32 0.37 0.39 0.38 0.33 11.79%
P/EPS -30.31 52.63 -5.64 -10.25 -14.97 -7.81 17.31 -
EY -3.30 1.90 -17.73 -9.76 -6.68 -12.80 5.78 -
DY 0.00 0.00 3.95 0.00 0.00 0.00 4.44 -
P/NAPS 0.38 0.31 0.30 0.34 0.35 0.33 0.33 9.87%
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 0.48 0.50 0.405 0.42 0.43 0.47 0.44 -
P/RPS 0.39 0.40 0.35 0.36 0.36 0.40 0.32 14.11%
P/EPS -30.00 65.79 -6.01 -9.78 -13.69 -8.16 16.92 -
EY -3.33 1.52 -16.63 -10.22 -7.30 -12.26 5.91 -
DY 0.00 0.00 3.70 0.00 0.00 0.00 4.55 -
P/NAPS 0.38 0.39 0.32 0.32 0.32 0.35 0.32 12.15%

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