[CGB] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 111.9%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 56,075 52,618 59,140 58,231 53,577 63,103 65,715 -2.60%
PBT 1,286 -11,645 -1,028 403 -3,085 1,062 2,494 -10.44%
Tax -96 1 -18 -36 1 126 -190 -10.74%
NP 1,190 -11,644 -1,046 367 -3,084 1,188 2,304 -10.41%
-
NP to SH 1,190 -11,644 -1,046 367 -3,084 1,188 2,304 -10.41%
-
Tax Rate 7.47% - - 8.93% - -11.86% 7.62% -
Total Cost 54,885 64,262 60,186 57,864 56,661 61,915 63,411 -2.37%
-
Net Worth 44,621 44,414 56,693 58,719 58,602 62,141 61,390 -5.17%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 802 686 913 687 -
Div Payout % - - - 218.75% 0.00% 76.92% 29.83% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 44,621 44,414 56,693 58,719 58,602 62,141 61,390 -5.17%
NOSH 45,072 45,788 45,720 45,874 45,783 45,692 45,813 -0.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.12% -22.13% -1.77% 0.63% -5.76% 1.88% 3.51% -
ROE 2.67% -26.22% -1.85% 0.63% -5.26% 1.91% 3.75% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 124.41 114.92 129.35 126.93 117.02 138.10 143.44 -2.34%
EPS 1.33 -25.43 -2.29 0.80 -6.74 2.60 5.03 -19.86%
DPS 0.00 0.00 0.00 1.75 1.50 2.00 1.50 -
NAPS 0.99 0.97 1.24 1.28 1.28 1.36 1.34 -4.91%
Adjusted Per Share Value based on latest NOSH - 45,706
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.34 6.89 7.74 7.62 7.01 8.26 8.60 -2.60%
EPS 0.16 -1.52 -0.14 0.05 -0.40 0.16 0.30 -9.93%
DPS 0.00 0.00 0.00 0.11 0.09 0.12 0.09 -
NAPS 0.0584 0.0581 0.0742 0.0768 0.0767 0.0813 0.0803 -5.16%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.995 0.88 1.00 0.70 0.38 0.45 0.50 -
P/RPS 0.80 0.77 0.77 0.55 0.32 0.33 0.35 14.75%
P/EPS 37.69 -3.46 -43.71 87.50 -5.64 17.31 9.94 24.84%
EY 2.65 -28.90 -2.29 1.14 -17.73 5.78 10.06 -19.91%
DY 0.00 0.00 0.00 2.50 3.95 4.44 3.00 -
P/NAPS 1.01 0.91 0.81 0.55 0.30 0.33 0.37 18.20%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 26/02/13 29/02/12 28/02/11 -
Price 0.96 0.75 0.965 0.76 0.405 0.44 0.55 -
P/RPS 0.77 0.65 0.75 0.60 0.35 0.32 0.38 12.47%
P/EPS 36.36 -2.95 -42.18 95.00 -6.01 16.92 10.94 22.13%
EY 2.75 -33.91 -2.37 1.05 -16.63 5.91 9.14 -18.12%
DY 0.00 0.00 0.00 2.30 3.70 4.55 2.73 -
P/NAPS 0.97 0.77 0.78 0.59 0.32 0.32 0.41 15.41%

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