[CGB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 11.35%
YoY- 75.71%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 54,797 56,240 55,597 54,907 51,610 49,466 47,667 9.72%
PBT 341 877 1,560 1,894 1,975 1,704 1,346 -59.92%
Tax -153 -264 -361 -462 -689 -587 -440 -50.51%
NP 188 613 1,199 1,432 1,286 1,117 906 -64.91%
-
NP to SH 188 613 1,199 1,432 1,286 1,117 906 -64.91%
-
Tax Rate 44.87% 30.10% 23.14% 24.39% 34.89% 34.45% 32.69% -
Total Cost 54,609 55,627 54,398 53,475 50,324 48,349 46,761 10.88%
-
Net Worth 50,957 49,993 44,103 44,103 44,722 44,533 43,697 10.77%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 409 409 409 409 117 117 117 130.15%
Div Payout % 217.56% 66.72% 34.11% 28.56% 9.13% 10.51% 12.95% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 50,957 49,993 44,103 44,103 44,722 44,533 43,697 10.77%
NOSH 41,428 40,645 35,567 35,567 35,777 35,913 35,526 10.77%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.34% 1.09% 2.16% 2.61% 2.49% 2.26% 1.90% -
ROE 0.37% 1.23% 2.72% 3.25% 2.88% 2.51% 2.07% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 132.27 138.37 156.32 154.38 144.25 137.73 134.17 -0.94%
EPS 0.45 1.51 3.37 4.03 3.59 3.11 2.55 -68.50%
DPS 0.99 1.01 1.15 1.15 0.33 0.33 0.33 107.86%
NAPS 1.23 1.23 1.24 1.24 1.25 1.24 1.23 0.00%
Adjusted Per Share Value based on latest NOSH - 35,567
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.17 7.36 7.28 7.18 6.75 6.47 6.24 9.69%
EPS 0.02 0.08 0.16 0.19 0.17 0.15 0.12 -69.68%
DPS 0.05 0.05 0.05 0.05 0.02 0.02 0.02 84.09%
NAPS 0.0667 0.0654 0.0577 0.0577 0.0585 0.0583 0.0572 10.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.25 1.29 1.55 1.52 1.70 1.72 2.22 -
P/RPS 0.95 0.93 0.99 0.98 1.18 1.25 1.65 -30.76%
P/EPS 275.46 85.53 45.98 37.75 47.30 55.30 87.05 115.38%
EY 0.36 1.17 2.17 2.65 2.11 1.81 1.15 -53.86%
DY 0.79 0.78 0.74 0.76 0.19 0.19 0.15 202.40%
P/NAPS 1.02 1.05 1.25 1.23 1.36 1.39 1.80 -31.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 -
Price 1.01 1.25 1.24 1.70 1.52 1.66 1.72 -
P/RPS 0.76 0.90 0.79 1.10 1.05 1.21 1.28 -29.33%
P/EPS 222.57 82.88 36.78 42.22 42.29 53.37 67.45 121.48%
EY 0.45 1.21 2.72 2.37 2.36 1.87 1.48 -54.75%
DY 0.98 0.81 0.93 0.68 0.22 0.20 0.19 198.22%
P/NAPS 0.82 1.02 1.00 1.37 1.22 1.34 1.40 -29.97%

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