[CGB] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -22.18%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 10,984 10,665 10,828 11,151 11,479 10,167 10,720 1.63%
PBT 140 217 527 802 983 515 524 -58.61%
Tax -17 -38 -150 -209 -221 -141 -67 -60.02%
NP 123 179 377 593 762 374 457 -58.41%
-
NP to SH 123 179 377 593 762 374 457 -58.41%
-
Tax Rate 12.14% 17.51% 28.46% 26.06% 22.48% 27.38% 12.79% -
Total Cost 10,861 10,486 10,451 10,558 10,717 9,793 10,263 3.85%
-
Net Worth 33,037 33,140 32,911 30,571 32,207 31,234 31,075 4.17%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 458 - - - 406 -
Div Payout % - - 121.62% - - - 88.89% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 33,037 33,140 32,911 30,571 32,207 31,234 31,075 4.17%
NOSH 10,165 10,228 10,189 10,190 10,160 10,108 10,155 0.06%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.12% 1.68% 3.48% 5.32% 6.64% 3.68% 4.26% -
ROE 0.37% 0.54% 1.15% 1.94% 2.37% 1.20% 1.47% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 108.05 104.27 106.27 109.42 112.98 100.58 105.56 1.57%
EPS 1.21 1.75 3.70 5.81 7.50 3.70 4.50 -58.44%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 3.25 3.24 3.23 3.00 3.17 3.09 3.06 4.10%
Adjusted Per Share Value based on latest NOSH - 10,190
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.44 1.40 1.42 1.46 1.50 1.33 1.40 1.90%
EPS 0.02 0.02 0.05 0.08 0.10 0.05 0.06 -52.02%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.05 -
NAPS 0.0432 0.0434 0.0431 0.04 0.0421 0.0409 0.0407 4.06%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.90 3.68 5.00 5.00 5.25 5.40 5.00 -
P/RPS 4.53 3.53 4.71 4.57 4.65 5.37 4.74 -2.98%
P/EPS 404.96 210.29 135.14 85.92 70.00 145.95 111.11 137.39%
EY 0.25 0.48 0.74 1.16 1.43 0.69 0.90 -57.52%
DY 0.00 0.00 0.90 0.00 0.00 0.00 0.80 -
P/NAPS 1.51 1.14 1.55 1.67 1.66 1.75 1.63 -4.98%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 29/11/02 30/08/02 29/05/02 28/02/02 -
Price 5.50 4.80 4.30 5.00 5.60 6.40 5.40 -
P/RPS 5.09 4.60 4.05 4.57 4.96 6.36 5.12 -0.39%
P/EPS 454.55 274.29 116.22 85.92 74.67 172.97 120.00 143.59%
EY 0.22 0.36 0.86 1.16 1.34 0.58 0.83 -58.83%
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.74 -
P/NAPS 1.69 1.48 1.33 1.67 1.77 2.07 1.76 -2.67%

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