[CITAGLB] QoQ Quarter Result on 31-Oct-2012 [#2]

Stock
[CITAGLB] CITAGLOBAL BERHAD
Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 82.95%
YoY- 85.71%
Quarter Report
Latest QR
Upcoming QR
CITAGLB's Result
CITAGLB's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 20,942 22,118 23,226 20,873 20,715 22,076 19,009 6.67%
PBT 119 477 2,501 -87 -85 26 101 11.56%
Tax -111 -159 -3 72 -3 -14 -95 10.94%
NP 8 318 2,498 -15 -88 12 6 21.16%
-
NP to SH 8 318 2,498 -15 -88 12 6 21.16%
-
Tax Rate 93.28% 33.33% 0.12% - - 53.85% 94.06% -
Total Cost 20,934 21,800 20,728 20,888 20,803 22,064 19,003 6.67%
-
Net Worth 58,400 71,783 72,076 53,249 69,422 85,199 38,999 30.92%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 58,400 71,783 72,076 53,249 69,422 85,199 38,999 30.92%
NOSH 80,000 98,333 98,735 75,000 97,777 120,000 60,000 21.16%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 0.04% 1.44% 10.76% -0.07% -0.42% 0.05% 0.03% -
ROE 0.01% 0.44% 3.47% -0.03% -0.13% 0.01% 0.02% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 26.18 22.49 23.52 27.83 21.19 18.40 31.68 -11.94%
EPS 0.01 0.32 2.53 -0.02 -0.09 0.01 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.73 0.71 0.71 0.71 0.65 8.05%
Adjusted Per Share Value based on latest NOSH - 75,000
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 4.92 5.20 5.46 4.91 4.87 5.19 4.47 6.60%
EPS 0.00 0.07 0.59 0.00 -0.02 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1373 0.1687 0.1694 0.1252 0.1632 0.2002 0.0917 30.91%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.345 0.30 0.255 0.25 0.31 0.28 0.35 -
P/RPS 1.32 1.33 1.08 0.90 1.46 1.52 1.10 12.93%
P/EPS 3,450.00 92.77 10.08 -1,250.00 -344.44 2,800.00 3,500.00 -0.95%
EY 0.03 1.08 9.92 -0.08 -0.29 0.04 0.03 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.35 0.35 0.44 0.39 0.54 -8.84%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 25/06/13 21/03/13 20/12/12 21/09/12 25/06/12 22/03/12 -
Price 0.605 0.35 0.30 0.26 0.26 0.28 0.29 -
P/RPS 2.31 1.56 1.28 0.93 1.23 1.52 0.92 84.83%
P/EPS 6,050.00 108.23 11.86 -1,300.00 -288.89 2,800.00 2,900.00 63.34%
EY 0.02 0.92 8.43 -0.08 -0.35 0.04 0.03 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.48 0.41 0.37 0.37 0.39 0.45 50.45%

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