[CGB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -97.41%
YoY- -86.3%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 51,902 39,122 26,173 12,747 54,907 39,232 24,840 63.21%
PBT 360 5 -134 51 1,894 1,558 883 -44.92%
Tax 174 -162 -81 -14 -463 -472 -280 -
NP 534 -157 -215 37 1,431 1,086 603 -7.76%
-
NP to SH 534 -157 -215 37 1,431 1,086 603 -7.76%
-
Tax Rate -48.33% 3,240.00% - 27.45% 24.45% 30.30% 31.71% -
Total Cost 51,368 39,279 26,388 12,710 53,476 38,146 24,237 64.77%
-
Net Worth 49,796 49,515 49,896 44,250 44,250 44,654 44,243 8.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 473 - - - 410 - - -
Div Payout % 88.63% - - - 28.68% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 49,796 49,515 49,896 44,250 44,250 44,654 44,243 8.17%
NOSH 41,153 40,256 40,566 35,685 35,685 35,723 35,680 9.95%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.03% -0.40% -0.82% 0.29% 2.61% 2.77% 2.43% -
ROE 1.07% -0.32% -0.43% 0.08% 3.23% 2.43% 1.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 126.12 97.18 64.52 35.72 153.86 109.82 69.62 48.44%
EPS 1.30 -0.39 -0.53 0.00 4.01 3.04 1.69 -16.00%
DPS 1.15 0.00 0.00 0.00 1.15 0.00 0.00 -
NAPS 1.21 1.23 1.23 1.24 1.24 1.25 1.24 -1.61%
Adjusted Per Share Value based on latest NOSH - 35,567
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.88 5.18 3.47 1.69 7.27 5.20 3.29 63.30%
EPS 0.07 -0.02 -0.03 0.00 0.19 0.14 0.08 -8.49%
DPS 0.06 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.066 0.0656 0.0661 0.0586 0.0586 0.0592 0.0586 8.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.25 1.29 1.55 1.52 1.70 1.72 -
P/RPS 0.79 1.29 2.00 4.34 0.99 1.55 2.47 -53.13%
P/EPS 77.07 -320.51 -243.40 1,494.95 37.91 55.92 101.78 -16.88%
EY 1.30 -0.31 -0.41 0.07 2.64 1.79 0.98 20.66%
DY 1.15 0.00 0.00 0.00 0.76 0.00 0.00 -
P/NAPS 0.83 1.02 1.05 1.25 1.23 1.36 1.39 -29.02%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 30/05/05 28/02/05 25/11/04 27/08/04 -
Price 1.12 1.01 1.25 1.24 1.70 1.52 1.66 -
P/RPS 0.89 1.04 1.94 3.47 1.10 1.38 2.38 -48.00%
P/EPS 86.32 -258.97 -235.85 1,195.96 42.39 50.00 98.22 -8.22%
EY 1.16 -0.39 -0.42 0.08 2.36 2.00 1.02 8.92%
DY 1.03 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 0.93 0.82 1.02 1.00 1.37 1.22 1.34 -21.55%

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