[CGB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.06%
YoY- -26.15%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 66,244 66,528 63,672 62,286 63,290 62,142 56,260 11.49%
PBT 4,286 5,430 528 1,023 693 750 84 1272.38%
Tax -88 -72 -64 -139 -66 -72 0 -
NP 4,198 5,358 464 884 626 678 84 1253.55%
-
NP to SH 4,198 5,358 464 884 626 678 84 1253.55%
-
Tax Rate 2.05% 1.33% 12.12% 13.59% 9.52% 9.60% 0.00% -
Total Cost 62,045 61,170 63,208 61,402 62,664 61,464 56,176 6.84%
-
Net Worth 62,247 62,738 60,783 59,482 59,320 60,012 54,599 9.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 686 - - - -
Div Payout % - - - 77.64% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 62,247 62,738 60,783 59,482 59,320 60,012 54,599 9.12%
NOSH 45,770 45,794 46,400 45,755 45,631 45,810 41,999 5.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.34% 8.05% 0.73% 1.42% 0.99% 1.09% 0.15% -
ROE 6.75% 8.54% 0.76% 1.49% 1.06% 1.13% 0.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 144.73 145.27 137.22 136.13 138.70 135.65 133.95 5.29%
EPS 9.17 11.70 1.00 1.93 1.37 1.48 0.20 1178.05%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.36 1.37 1.31 1.30 1.30 1.31 1.30 3.05%
Adjusted Per Share Value based on latest NOSH - 45,942
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.68 8.72 8.35 8.16 8.30 8.15 7.37 11.51%
EPS 0.55 0.70 0.06 0.12 0.08 0.09 0.01 1342.72%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0816 0.0822 0.0797 0.078 0.0778 0.0787 0.0716 9.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.81 0.81 0.81 0.84 0.68 0.68 0.65 -
P/RPS 0.56 0.56 0.59 0.62 0.49 0.50 0.49 9.30%
P/EPS 8.83 6.92 81.00 43.48 49.51 45.95 325.00 -90.94%
EY 11.33 14.44 1.23 2.30 2.02 2.18 0.31 998.90%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.62 0.65 0.52 0.52 0.50 12.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 25/05/10 24/02/10 24/11/09 21/08/09 30/04/09 -
Price 0.78 0.70 0.60 0.81 0.70 0.68 0.30 -
P/RPS 0.54 0.48 0.44 0.60 0.50 0.50 0.22 81.86%
P/EPS 8.50 5.98 60.00 41.93 50.97 45.95 150.00 -85.22%
EY 11.76 16.71 1.67 2.39 1.96 2.18 0.67 574.21%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.46 0.62 0.54 0.52 0.23 83.03%

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