[CGB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 21.8%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 33,897 21,649 10,665 43,565 32,737 21,586 10,167 123.01%
PBT 761 357 217 2,827 2,300 1,498 515 29.70%
Tax -146 -55 -38 -721 -571 -362 -141 2.34%
NP 615 302 179 2,106 1,729 1,136 374 39.27%
-
NP to SH 615 302 179 2,106 1,729 1,136 374 39.27%
-
Tax Rate 19.19% 15.41% 17.51% 25.50% 24.83% 24.17% 27.38% -
Total Cost 33,282 21,347 10,486 41,459 31,008 20,450 9,793 125.87%
-
Net Worth 33,084 33,158 33,140 32,925 30,585 32,442 31,234 3.90%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 458 - - - -
Div Payout % - - - 21.78% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 33,084 33,158 33,140 32,925 30,585 32,442 31,234 3.90%
NOSH 10,182 10,202 10,228 10,193 10,195 10,234 10,108 0.48%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.81% 1.39% 1.68% 4.83% 5.28% 5.26% 3.68% -
ROE 1.86% 0.91% 0.54% 6.40% 5.65% 3.50% 1.20% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 332.91 212.19 104.27 427.38 321.11 210.92 100.58 121.93%
EPS 6.04 2.96 1.75 20.66 16.96 11.10 3.70 38.59%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 3.2493 3.25 3.24 3.23 3.00 3.17 3.09 3.40%
Adjusted Per Share Value based on latest NOSH - 10,189
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.44 2.83 1.40 5.70 4.28 2.82 1.33 123.20%
EPS 0.08 0.04 0.02 0.28 0.23 0.15 0.05 36.75%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0433 0.0434 0.0434 0.0431 0.04 0.0425 0.0409 3.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 6.00 4.90 3.68 5.00 5.00 5.25 5.40 -
P/RPS 1.80 2.31 3.53 1.17 1.56 2.49 5.37 -51.71%
P/EPS 99.34 165.54 210.29 24.20 29.48 47.30 145.95 -22.60%
EY 1.01 0.60 0.48 4.13 3.39 2.11 0.69 28.88%
DY 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 1.85 1.51 1.14 1.55 1.67 1.66 1.75 3.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 30/08/02 29/05/02 -
Price 7.60 5.50 4.80 4.30 5.00 5.60 6.40 -
P/RPS 2.28 2.59 4.60 1.01 1.56 2.66 6.36 -49.50%
P/EPS 125.83 185.81 274.29 20.81 29.48 50.45 172.97 -19.09%
EY 0.79 0.54 0.36 4.80 3.39 1.98 0.58 22.85%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 2.34 1.69 1.48 1.33 1.67 1.77 2.07 8.50%

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