[CGB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 88.09%
YoY- -26.15%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 49,683 33,264 15,918 62,286 47,468 31,071 14,065 131.76%
PBT 3,215 2,715 132 1,023 520 375 21 2753.06%
Tax -66 -36 -16 -139 -50 -36 0 -
NP 3,149 2,679 116 884 470 339 21 2713.92%
-
NP to SH 3,149 2,679 116 884 470 339 21 2713.92%
-
Tax Rate 2.05% 1.33% 12.12% 13.59% 9.62% 9.60% 0.00% -
Total Cost 46,534 30,585 15,802 61,402 46,998 30,732 14,044 122.09%
-
Net Worth 62,247 62,738 60,783 59,482 59,320 60,012 54,599 9.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 686 - - - -
Div Payout % - - - 77.64% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 62,247 62,738 60,783 59,482 59,320 60,012 54,599 9.12%
NOSH 45,770 45,794 46,400 45,755 45,631 45,810 41,999 5.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.34% 8.05% 0.73% 1.42% 0.99% 1.09% 0.15% -
ROE 5.06% 4.27% 0.19% 1.49% 0.79% 0.56% 0.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 108.55 72.64 34.31 136.13 104.03 67.82 33.49 118.85%
EPS 6.88 5.85 0.25 1.93 1.03 0.74 0.05 2557.32%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.36 1.37 1.31 1.30 1.30 1.31 1.30 3.05%
Adjusted Per Share Value based on latest NOSH - 45,942
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.50 4.35 2.08 8.15 6.21 4.07 1.84 131.77%
EPS 0.41 0.35 0.02 0.12 0.06 0.04 0.00 -
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0815 0.0821 0.0795 0.0778 0.0776 0.0785 0.0715 9.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.81 0.81 0.81 0.84 0.68 0.68 0.65 -
P/RPS 0.75 1.12 2.36 0.62 0.65 1.00 1.94 -46.90%
P/EPS 11.77 13.85 324.00 43.48 66.02 91.89 1,300.00 -95.64%
EY 8.49 7.22 0.31 2.30 1.51 1.09 0.08 2135.18%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.62 0.65 0.52 0.52 0.50 12.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 25/05/10 24/02/10 24/11/09 21/08/09 30/04/09 -
Price 0.78 0.70 0.60 0.81 0.70 0.68 0.30 -
P/RPS 0.72 0.96 1.75 0.60 0.67 1.00 0.90 -13.81%
P/EPS 11.34 11.97 240.00 41.93 67.96 91.89 600.00 -92.88%
EY 8.82 8.36 0.42 2.39 1.47 1.09 0.17 1287.72%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.46 0.62 0.54 0.52 0.23 83.03%

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