[CGB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -82.88%
YoY- -26.09%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 43,565 32,737 21,586 10,167 44,342 33,623 22,799 53.80%
PBT 2,827 2,300 1,498 515 2,581 2,057 1,480 53.76%
Tax -721 -571 -362 -141 -397 -330 -330 68.13%
NP 2,106 1,729 1,136 374 2,184 1,727 1,150 49.51%
-
NP to SH 2,106 1,729 1,136 374 2,184 1,727 1,150 49.51%
-
Tax Rate 25.50% 24.83% 24.17% 27.38% 15.38% 16.04% 22.30% -
Total Cost 41,459 31,008 20,450 9,793 42,158 31,896 21,649 54.03%
-
Net Worth 32,925 30,585 32,442 31,234 31,229 31,065 30,327 5.61%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 458 - - - - - - -
Div Payout % 21.78% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 32,925 30,585 32,442 31,234 31,229 31,065 30,327 5.61%
NOSH 10,193 10,195 10,234 10,108 10,205 10,218 10,176 0.11%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.83% 5.28% 5.26% 3.68% 4.93% 5.14% 5.04% -
ROE 6.40% 5.65% 3.50% 1.20% 6.99% 5.56% 3.79% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 427.38 321.11 210.92 100.58 434.49 329.03 224.02 53.64%
EPS 20.66 16.96 11.10 3.70 21.40 16.90 11.30 49.35%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.23 3.00 3.17 3.09 3.06 3.04 2.98 5.50%
Adjusted Per Share Value based on latest NOSH - 10,108
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.70 4.28 2.82 1.33 5.80 4.40 2.98 53.90%
EPS 0.28 0.23 0.15 0.05 0.29 0.23 0.15 51.43%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.04 0.0425 0.0409 0.0409 0.0407 0.0397 5.61%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 5.00 5.00 5.25 5.40 5.00 3.80 3.60 -
P/RPS 1.17 1.56 2.49 5.37 1.15 1.15 1.61 -19.12%
P/EPS 24.20 29.48 47.30 145.95 23.36 22.49 31.86 -16.70%
EY 4.13 3.39 2.11 0.69 4.28 4.45 3.14 19.98%
DY 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.67 1.66 1.75 1.63 1.25 1.21 17.89%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 30/08/02 29/05/02 28/02/02 29/11/01 29/08/01 -
Price 4.30 5.00 5.60 6.40 5.40 5.00 4.18 -
P/RPS 1.01 1.56 2.66 6.36 1.24 1.52 1.87 -33.60%
P/EPS 20.81 29.48 50.45 172.97 25.23 29.59 36.99 -31.77%
EY 4.80 3.39 1.98 0.58 3.96 3.38 2.70 46.59%
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.67 1.77 2.07 1.76 1.64 1.40 -3.35%

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