[CGB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.08%
YoY- -70.34%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 27,715 13,436 63,103 48,642 33,494 16,809 65,715 -43.79%
PBT -713 -652 1,062 995 868 319 2,494 -
Tax -7 -7 126 -61 -42 -27 -190 -88.95%
NP -720 -659 1,188 934 826 292 2,304 -
-
NP to SH -720 -659 1,188 934 826 292 2,304 -
-
Tax Rate - - -11.86% 6.13% 4.84% 8.46% 7.62% -
Total Cost 28,435 14,095 61,915 47,708 32,668 16,517 63,411 -41.44%
-
Net Worth 61,910 61,781 62,141 62,266 62,408 61,593 61,390 0.56%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 913 - - - 687 -
Div Payout % - - 76.92% - - - 29.83% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 61,910 61,781 62,141 62,266 62,408 61,593 61,390 0.56%
NOSH 45,859 45,763 45,692 45,784 45,888 45,625 45,813 0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.60% -4.90% 1.88% 1.92% 2.47% 1.74% 3.51% -
ROE -1.16% -1.07% 1.91% 1.50% 1.32% 0.47% 3.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.43 29.36 138.10 106.24 72.99 36.84 143.44 -43.83%
EPS -1.57 -1.44 2.60 2.04 1.80 0.64 5.03 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.35 1.35 1.36 1.36 1.36 1.35 1.34 0.49%
Adjusted Per Share Value based on latest NOSH - 45,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.63 1.76 8.27 6.38 4.39 2.20 8.61 -43.80%
EPS -0.09 -0.09 0.16 0.12 0.11 0.04 0.30 -
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.09 -
NAPS 0.0812 0.081 0.0815 0.0816 0.0818 0.0807 0.0805 0.57%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.47 0.45 0.45 0.425 0.48 0.515 0.50 -
P/RPS 0.78 1.53 0.33 0.40 0.66 1.40 0.35 70.69%
P/EPS -29.94 -31.25 17.31 20.83 26.67 80.47 9.94 -
EY -3.34 -3.20 5.78 4.80 3.75 1.24 10.06 -
DY 0.00 0.00 4.44 0.00 0.00 0.00 3.00 -
P/NAPS 0.35 0.33 0.33 0.31 0.35 0.38 0.37 -3.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 29/02/12 29/11/11 17/08/11 18/05/11 28/02/11 -
Price 0.43 0.47 0.44 0.44 0.425 0.47 0.55 -
P/RPS 0.71 1.60 0.32 0.41 0.58 1.28 0.38 51.75%
P/EPS -27.39 -32.64 16.92 21.57 23.61 73.44 10.94 -
EY -3.65 -3.06 5.91 4.64 4.24 1.36 9.14 -
DY 0.00 0.00 4.55 0.00 0.00 0.00 2.73 -
P/NAPS 0.32 0.35 0.32 0.32 0.31 0.35 0.41 -15.24%

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