[CGB] QoQ 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- -18.16%
YoY- -26.09%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 10,828 11,151 11,479 10,167 10,720 10,824 11,852 -5.83%
PBT 527 802 983 515 524 577 809 -24.79%
Tax -150 -209 -221 -141 -67 0 -165 -6.14%
NP 377 593 762 374 457 577 644 -29.95%
-
NP to SH 377 593 762 374 457 577 644 -29.95%
-
Tax Rate 28.46% 26.06% 22.48% 27.38% 12.79% 0.00% 20.40% -
Total Cost 10,451 10,558 10,717 9,793 10,263 10,247 11,208 -4.54%
-
Net Worth 32,911 30,571 32,207 31,234 31,075 30,773 30,462 5.27%
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 - - - 406 - - -
Div Payout % 121.62% - - - 88.89% - - -
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 32,911 30,571 32,207 31,234 31,075 30,773 30,462 5.27%
NOSH 10,189 10,190 10,160 10,108 10,155 10,122 10,222 -0.21%
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 3.48% 5.32% 6.64% 3.68% 4.26% 5.33% 5.43% -
ROE 1.15% 1.94% 2.37% 1.20% 1.47% 1.88% 2.11% -
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 106.27 109.42 112.98 100.58 105.56 106.93 115.94 -5.62%
EPS 3.70 5.81 7.50 3.70 4.50 5.70 6.30 -29.80%
DPS 4.50 0.00 0.00 0.00 4.00 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 1.42 1.46 1.50 1.33 1.41 1.42 1.55 -5.65%
EPS 0.05 0.08 0.10 0.05 0.06 0.08 0.08 -26.83%
DPS 0.06 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0431 0.0401 0.0422 0.0409 0.0407 0.0403 0.0399 5.26%
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 4.71 4.57 4.65 5.37 4.74 3.55 3.10 32.06%
P/EPS 135.14 85.92 70.00 145.95 111.11 66.67 57.14 77.23%
EY 0.74 1.16 1.43 0.69 0.90 1.50 1.75 -43.57%
DY 0.90 0.00 0.00 0.00 0.80 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 4.05 4.57 4.96 6.36 5.12 4.68 3.61 7.94%
P/EPS 116.22 85.92 74.67 172.97 120.00 87.72 66.35 45.16%
EY 0.86 1.16 1.34 0.58 0.83 1.14 1.51 -31.22%
DY 1.05 0.00 0.00 0.00 0.74 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