[CGB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -155.47%
YoY- -325.68%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 53,577 40,473 27,715 13,436 63,103 48,642 33,494 36.58%
PBT -3,085 -1,469 -713 -652 1,062 995 868 -
Tax 1 -7 -7 -7 126 -61 -42 -
NP -3,084 -1,476 -720 -659 1,188 934 826 -
-
NP to SH -3,084 -1,476 -720 -659 1,188 934 826 -
-
Tax Rate - - - - -11.86% 6.13% 4.84% -
Total Cost 56,661 41,949 28,435 14,095 61,915 47,708 32,668 44.11%
-
Net Worth 58,602 60,048 61,910 61,781 62,141 62,266 62,408 -4.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 686 - - - 913 - - -
Div Payout % 0.00% - - - 76.92% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 58,602 60,048 61,910 61,781 62,141 62,266 62,408 -4.08%
NOSH 45,783 45,838 45,859 45,763 45,692 45,784 45,888 -0.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.76% -3.65% -2.60% -4.90% 1.88% 1.92% 2.47% -
ROE -5.26% -2.46% -1.16% -1.07% 1.91% 1.50% 1.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 117.02 88.29 60.43 29.36 138.10 106.24 72.99 36.78%
EPS -6.74 -3.22 -1.57 -1.44 2.60 2.04 1.80 -
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.28 1.31 1.35 1.35 1.36 1.36 1.36 -3.94%
Adjusted Per Share Value based on latest NOSH - 45,763
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.01 5.30 3.63 1.76 8.26 6.37 4.38 36.62%
EPS -0.40 -0.19 -0.09 -0.09 0.16 0.12 0.11 -
DPS 0.09 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.0767 0.0786 0.081 0.0808 0.0813 0.0815 0.0817 -4.10%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.44 0.47 0.45 0.45 0.425 0.48 -
P/RPS 0.32 0.50 0.78 1.53 0.33 0.40 0.66 -38.14%
P/EPS -5.64 -13.66 -29.94 -31.25 17.31 20.83 26.67 -
EY -17.73 -7.32 -3.34 -3.20 5.78 4.80 3.75 -
DY 3.95 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 0.30 0.34 0.35 0.33 0.33 0.31 0.35 -9.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 30/05/12 29/02/12 29/11/11 17/08/11 -
Price 0.405 0.42 0.43 0.47 0.44 0.44 0.425 -
P/RPS 0.35 0.48 0.71 1.60 0.32 0.41 0.58 -28.48%
P/EPS -6.01 -13.04 -27.39 -32.64 16.92 21.57 23.61 -
EY -16.63 -7.67 -3.65 -3.06 5.91 4.64 4.24 -
DY 3.70 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.32 0.32 0.32 0.35 0.32 0.32 0.31 2.12%

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