[CGB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -66.0%
YoY- -64.62%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 46,275 45,196 43,298 42,660 43,565 43,649 43,172 4.72%
PBT 1,178 1,014 714 868 2,827 3,066 2,996 -46.23%
Tax -364 -194 -110 -152 -721 -761 -724 -36.69%
NP 814 820 604 716 2,106 2,305 2,272 -49.46%
-
NP to SH 814 820 604 716 2,106 2,305 2,272 -49.46%
-
Tax Rate 30.90% 19.13% 15.41% 17.51% 25.50% 24.82% 24.17% -
Total Cost 45,461 44,376 42,694 41,944 41,459 41,344 40,900 7.28%
-
Net Worth 33,355 33,084 33,158 33,140 32,925 30,585 32,442 1.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 117 - - - 458 - - -
Div Payout % 14.41% - - - 21.78% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 33,355 33,084 33,158 33,140 32,925 30,585 32,442 1.86%
NOSH 10,200 10,182 10,202 10,228 10,193 10,195 10,234 -0.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.76% 1.81% 1.39% 1.68% 4.83% 5.28% 5.26% -
ROE 2.44% 2.48% 1.82% 2.16% 6.40% 7.54% 7.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 453.65 443.88 424.38 417.07 427.38 428.14 421.84 4.95%
EPS 7.98 8.05 5.92 7.00 20.66 22.61 22.20 -49.35%
DPS 1.15 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 3.27 3.2493 3.25 3.24 3.23 3.00 3.17 2.08%
Adjusted Per Share Value based on latest NOSH - 10,228
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.07 5.92 5.68 5.59 5.71 5.72 5.66 4.75%
EPS 0.11 0.11 0.08 0.09 0.28 0.30 0.30 -48.67%
DPS 0.02 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0437 0.0434 0.0435 0.0434 0.0432 0.0401 0.0425 1.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.30 6.00 4.90 3.68 5.00 5.00 5.25 -
P/RPS 0.95 1.35 1.15 0.88 1.17 1.17 1.24 -16.23%
P/EPS 53.88 74.50 82.77 52.57 24.20 22.11 23.65 72.88%
EY 1.86 1.34 1.21 1.90 4.13 4.52 4.23 -42.08%
DY 0.27 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 1.31 1.85 1.51 1.14 1.55 1.67 1.66 -14.56%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/03/04 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 30/08/02 -
Price 2.22 7.60 5.50 4.80 4.30 5.00 5.60 -
P/RPS 0.49 1.71 1.30 1.15 1.01 1.17 1.33 -48.51%
P/EPS 27.82 94.37 92.91 68.57 20.81 22.11 25.23 6.71%
EY 3.59 1.06 1.08 1.46 4.80 4.52 3.96 -6.31%
DY 0.52 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.68 2.34 1.69 1.48 1.33 1.67 1.77 -47.06%

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