[CGB] QoQ Cumulative Quarter Result on 31-Dec-1999 [#4]

Announcement Date
28-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 49.15%
YoY--%
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 34,460 23,451 11,476 45,876 33,386 21,401 0 -100.00%
PBT 2,036 1,359 715 3,002 1,943 1,161 0 -100.00%
Tax -570 -381 -200 -104 0 0 0 -100.00%
NP 1,466 978 515 2,898 1,943 1,161 0 -100.00%
-
NP to SH 1,466 978 515 2,898 1,943 1,161 0 -100.00%
-
Tax Rate 28.00% 28.04% 27.97% 3.46% 0.00% 0.00% - -
Total Cost 32,994 22,473 10,961 42,978 31,443 20,240 0 -100.00%
-
Net Worth 29,116 28,728 28,530 27,755 27,059 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 29,116 28,728 28,530 27,755 27,059 0 0 -100.00%
NOSH 10,180 10,187 10,300 10,204 10,172 10,184 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 4.25% 4.17% 4.49% 6.32% 5.82% 5.42% 0.00% -
ROE 5.03% 3.40% 1.81% 10.44% 7.18% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 338.49 230.19 111.42 449.58 328.19 210.14 0.00 -100.00%
EPS 14.40 9.60 5.00 28.40 19.10 11.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.82 2.77 2.72 2.66 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 10,159
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 4.57 3.11 1.52 6.08 4.43 2.84 0.00 -100.00%
EPS 0.19 0.13 0.07 0.38 0.26 0.15 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0381 0.0378 0.0368 0.0359 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 6.80 7.80 8.95 0.00 0.00 0.00 0.00 -
P/RPS 2.01 3.39 8.03 0.00 0.00 0.00 0.00 -100.00%
P/EPS 47.22 81.25 179.00 0.00 0.00 0.00 0.00 -100.00%
EY 2.12 1.23 0.56 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.77 3.23 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 28/11/00 25/08/00 31/05/00 28/02/00 22/11/99 - - -
Price 6.30 7.30 8.70 8.60 0.00 0.00 0.00 -
P/RPS 1.86 3.17 7.81 1.91 0.00 0.00 0.00 -100.00%
P/EPS 43.75 76.04 174.00 30.28 0.00 0.00 0.00 -100.00%
EY 2.29 1.32 0.57 3.30 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.59 3.14 3.16 0.00 0.00 0.00 -100.00%

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