[CGB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 172.53%
YoY- 111.9%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 45,774 31,887 16,173 58,231 42,419 28,474 14,649 113.58%
PBT -873 -401 67 403 -506 -380 75 -
Tax -2 0 0 -36 0 13 13 -
NP -875 -401 67 367 -506 -367 88 -
-
NP to SH -875 -401 67 367 -506 -367 88 -
-
Tax Rate - - 0.00% 8.93% - - -17.33% -
Total Cost 46,649 32,288 16,106 57,864 42,925 28,841 14,561 117.16%
-
Net Worth 56,806 57,871 57,173 58,719 57,437 58,261 59,284 -2.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 802 - - - -
Div Payout % - - - 218.75% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 56,806 57,871 57,173 58,719 57,437 58,261 59,284 -2.80%
NOSH 45,811 45,568 44,666 45,874 45,585 45,874 46,315 -0.72%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.91% -1.26% 0.41% 0.63% -1.19% -1.29% 0.60% -
ROE -1.54% -0.69% 0.12% 0.63% -0.88% -0.63% 0.15% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 99.92 69.98 36.21 126.93 93.05 62.07 31.63 115.14%
EPS -1.91 -0.88 0.15 0.80 -1.11 -0.80 0.19 -
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 1.24 1.27 1.28 1.28 1.26 1.27 1.28 -2.09%
Adjusted Per Share Value based on latest NOSH - 45,706
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.99 4.17 2.12 7.62 5.55 3.73 1.92 113.36%
EPS -0.11 -0.05 0.01 0.05 -0.07 -0.05 0.01 -
DPS 0.00 0.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.0743 0.0757 0.0748 0.0768 0.0752 0.0762 0.0776 -2.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.85 0.755 0.75 0.70 0.55 0.485 0.40 -
P/RPS 0.85 1.08 2.07 0.55 0.59 0.78 1.26 -23.06%
P/EPS -44.50 -85.80 500.00 87.50 -49.55 -60.63 210.53 -
EY -2.25 -1.17 0.20 1.14 -2.02 -1.65 0.47 -
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 0.59 0.55 0.44 0.38 0.31 70.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 22/08/14 27/05/14 27/02/14 25/11/13 23/08/13 30/05/13 -
Price 1.08 0.89 0.75 0.76 0.56 0.48 0.50 -
P/RPS 1.08 1.27 2.07 0.60 0.60 0.77 1.58 -22.38%
P/EPS -56.54 -101.14 500.00 95.00 -50.45 -60.00 263.16 -
EY -1.77 -0.99 0.20 1.05 -1.98 -1.67 0.38 -
DY 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
P/NAPS 0.87 0.70 0.59 0.59 0.44 0.38 0.39 70.64%

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