[CGB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.67%
YoY- 99.67%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 46,424 48,898 52,346 49,680 43,298 43,172 45,598 0.29%
PBT 15,556 -2,426 -268 1,766 714 2,996 2,960 31.83%
Tax -46 -80 -162 -560 -110 -724 -660 -35.83%
NP 15,510 -2,506 -430 1,206 604 2,272 2,300 37.43%
-
NP to SH 15,510 -2,506 -430 1,206 604 2,272 2,300 37.43%
-
Tax Rate 0.30% - - 31.71% 15.41% 24.17% 22.30% -
Total Cost 30,914 51,404 52,776 48,474 42,694 40,900 43,298 -5.45%
-
Net Worth 60,886 54,418 49,896 44,243 33,158 32,442 30,327 12.31%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 60,886 54,418 49,896 44,243 33,158 32,442 30,327 12.31%
NOSH 45,779 45,729 40,566 35,680 10,202 10,234 10,176 28.46%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 33.41% -5.12% -0.82% 2.43% 1.39% 5.26% 5.04% -
ROE 25.47% -4.61% -0.86% 2.73% 1.82% 7.00% 7.58% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 101.41 106.93 129.04 139.24 424.38 421.84 448.05 -21.92%
EPS 33.88 -5.48 -1.06 3.38 5.92 22.20 22.60 6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.19 1.23 1.24 3.25 3.17 2.98 -12.57%
Adjusted Per Share Value based on latest NOSH - 35,913
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.07 6.40 6.85 6.50 5.67 5.65 5.97 0.27%
EPS 2.03 -0.33 -0.06 0.16 0.08 0.30 0.30 37.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0712 0.0653 0.0579 0.0434 0.0425 0.0397 12.31%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.09 0.85 1.29 1.72 4.90 5.25 3.60 -
P/RPS 1.07 0.79 1.00 1.24 1.15 1.24 0.80 4.96%
P/EPS 3.22 -15.51 -121.70 50.89 82.77 23.65 15.93 -23.38%
EY 31.08 -6.45 -0.82 1.97 1.21 4.23 6.28 30.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 1.05 1.39 1.51 1.66 1.21 -6.27%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 12/09/06 29/08/05 27/08/04 29/08/03 30/08/02 29/08/01 -
Price 0.85 1.15 1.25 1.66 5.50 5.60 4.18 -
P/RPS 0.84 1.08 0.97 1.19 1.30 1.33 0.93 -1.68%
P/EPS 2.51 -20.99 -117.92 49.11 92.91 25.23 18.50 -28.30%
EY 39.86 -4.77 -0.85 2.04 1.08 3.96 5.41 39.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.97 1.02 1.34 1.69 1.77 1.40 -12.22%

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