[CGB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 52.2%
YoY- 0.12%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 21,649 10,665 43,565 32,737 21,586 10,167 44,342 -38.07%
PBT 357 217 2,827 2,300 1,498 515 2,581 -73.35%
Tax -55 -38 -721 -571 -362 -141 -397 -73.32%
NP 302 179 2,106 1,729 1,136 374 2,184 -73.35%
-
NP to SH 302 179 2,106 1,729 1,136 374 2,184 -73.35%
-
Tax Rate 15.41% 17.51% 25.50% 24.83% 24.17% 27.38% 15.38% -
Total Cost 21,347 10,486 41,459 31,008 20,450 9,793 42,158 -36.55%
-
Net Worth 33,158 33,140 32,925 30,585 32,442 31,234 31,229 4.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 458 - - - - -
Div Payout % - - 21.78% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 33,158 33,140 32,925 30,585 32,442 31,234 31,229 4.08%
NOSH 10,202 10,228 10,193 10,195 10,234 10,108 10,205 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.39% 1.68% 4.83% 5.28% 5.26% 3.68% 4.93% -
ROE 0.91% 0.54% 6.40% 5.65% 3.50% 1.20% 6.99% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 212.19 104.27 427.38 321.11 210.92 100.58 434.49 -38.06%
EPS 2.96 1.75 20.66 16.96 11.10 3.70 21.40 -73.35%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 0.00 -
NAPS 3.25 3.24 3.23 3.00 3.17 3.09 3.06 4.10%
Adjusted Per Share Value based on latest NOSH - 10,190
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.87 1.41 5.77 4.34 2.86 1.35 5.87 -38.01%
EPS 0.04 0.02 0.28 0.23 0.15 0.05 0.29 -73.40%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0439 0.0439 0.0436 0.0405 0.043 0.0414 0.0414 3.99%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.90 3.68 5.00 5.00 5.25 5.40 5.00 -
P/RPS 2.31 3.53 1.17 1.56 2.49 5.37 1.15 59.40%
P/EPS 165.54 210.29 24.20 29.48 47.30 145.95 23.36 270.26%
EY 0.60 0.48 4.13 3.39 2.11 0.69 4.28 -73.11%
DY 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.14 1.55 1.67 1.66 1.75 1.63 -4.98%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 29/11/02 30/08/02 29/05/02 28/02/02 -
Price 5.50 4.80 4.30 5.00 5.60 6.40 5.40 -
P/RPS 2.59 4.60 1.01 1.56 2.66 6.36 1.24 63.62%
P/EPS 185.81 274.29 20.81 29.48 50.45 172.97 25.23 279.91%
EY 0.54 0.36 4.80 3.39 1.98 0.58 3.96 -73.60%
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.48 1.33 1.67 1.77 2.07 1.76 -2.67%

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