[CGB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 110.3%
YoY- -97.74%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 61,691 60,022 60,369 60,643 57,685 54,350 51,148 13.32%
PBT 1,349 1,176 1,265 245 -1,388 7,090 6,099 -63.45%
Tax -116 -90 -100 -100 -20 -33 -23 194.38%
NP 1,233 1,086 1,165 145 -1,408 7,057 6,076 -65.50%
-
NP to SH 1,233 1,086 1,165 145 -1,408 7,057 6,076 -65.50%
-
Tax Rate 8.60% 7.65% 7.91% 40.82% - 0.47% 0.38% -
Total Cost 60,458 58,936 59,204 60,498 59,093 47,293 45,072 21.64%
-
Net Worth 60,373 54,599 59,238 58,886 59,618 58,636 59,148 1.37%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 683 683 683 1,054 1,054 1,054 1,054 -25.13%
Div Payout % 55.44% 62.94% 58.67% 727.30% 0.00% 14.94% 17.36% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 60,373 54,599 59,238 58,886 59,618 58,636 59,148 1.37%
NOSH 46,086 41,999 45,568 45,648 46,216 45,454 45,851 0.34%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.00% 1.81% 1.93% 0.24% -2.44% 12.98% 11.88% -
ROE 2.04% 1.99% 1.97% 0.25% -2.36% 12.04% 10.27% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 133.86 142.91 132.48 132.85 124.82 119.57 111.55 12.93%
EPS 2.68 2.59 2.56 0.32 -3.05 15.53 13.25 -65.57%
DPS 1.48 1.63 1.50 2.30 2.30 2.30 2.30 -25.48%
NAPS 1.31 1.30 1.30 1.29 1.29 1.29 1.29 1.03%
Adjusted Per Share Value based on latest NOSH - 45,648
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.09 7.87 7.91 7.95 7.56 7.12 6.70 13.40%
EPS 0.16 0.14 0.15 0.02 -0.18 0.93 0.80 -65.83%
DPS 0.09 0.09 0.09 0.14 0.14 0.14 0.14 -25.53%
NAPS 0.0791 0.0716 0.0777 0.0772 0.0782 0.0769 0.0775 1.37%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.68 0.65 0.40 0.75 0.46 0.49 0.70 -
P/RPS 0.51 0.45 0.30 0.56 0.37 0.41 0.63 -13.15%
P/EPS 25.42 25.14 15.65 236.11 -15.10 3.16 5.28 185.39%
EY 3.93 3.98 6.39 0.42 -6.62 31.68 18.93 -64.97%
DY 2.18 2.50 3.75 3.07 5.00 4.69 3.29 -24.01%
P/NAPS 0.52 0.50 0.31 0.58 0.36 0.38 0.54 -2.48%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 30/04/09 27/02/09 25/11/08 26/08/08 29/04/08 27/02/08 -
Price 0.68 0.30 0.70 0.36 0.42 0.66 0.70 -
P/RPS 0.51 0.21 0.53 0.27 0.34 0.55 0.63 -13.15%
P/EPS 25.42 11.60 27.38 113.33 -13.79 4.25 5.28 185.39%
EY 3.93 8.62 3.65 0.88 -7.25 23.52 18.93 -64.97%
DY 2.18 5.42 2.14 6.39 5.48 3.48 3.29 -24.01%
P/NAPS 0.52 0.23 0.54 0.28 0.33 0.51 0.54 -2.48%

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