[CGB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 35.76%
YoY- -64.43%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 48,869 52,162 52,309 45,196 43,649 44,830 45,946 1.03%
PBT -2,204 6 2,077 1,014 3,066 2,742 2,714 -
Tax -106 -215 -629 -194 -761 -440 -760 -27.97%
NP -2,310 -209 1,448 820 2,305 2,302 1,954 -
-
NP to SH -2,310 -209 1,448 820 2,305 2,302 1,954 -
-
Tax Rate - 3,583.33% 30.28% 19.13% 24.82% 16.05% 28.00% -
Total Cost 51,179 52,371 50,861 44,376 41,344 42,528 43,992 2.55%
-
Net Worth 53,498 49,515 44,654 33,084 30,585 31,065 29,116 10.66%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 53,498 49,515 44,654 33,084 30,585 31,065 29,116 10.66%
NOSH 45,725 40,256 35,723 10,182 10,195 10,218 10,180 28.43%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -4.73% -0.40% 2.77% 1.81% 5.28% 5.14% 4.25% -
ROE -4.32% -0.42% 3.24% 2.48% 7.54% 7.41% 6.71% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 106.88 129.58 146.43 443.88 428.14 438.70 451.32 -21.33%
EPS -5.05 -0.52 4.05 8.05 22.61 22.53 19.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.23 1.25 3.2493 3.00 3.04 2.86 -13.83%
Adjusted Per Share Value based on latest NOSH - 10,194
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.39 6.83 6.84 5.91 5.71 5.87 6.01 1.02%
EPS -0.30 -0.03 0.19 0.11 0.30 0.30 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0648 0.0584 0.0433 0.04 0.0407 0.0381 10.66%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.15 1.25 1.70 6.00 5.00 3.80 6.80 -
P/RPS 1.08 0.96 1.16 1.35 1.17 0.87 1.51 -5.43%
P/EPS -22.76 -240.38 41.94 74.50 22.11 16.86 35.42 -
EY -4.39 -0.42 2.38 1.34 4.52 5.93 2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.02 1.36 1.85 1.67 1.25 2.38 -13.74%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 25/11/04 19/11/03 29/11/02 29/11/01 28/11/00 -
Price 0.80 1.01 1.52 7.60 5.00 5.00 6.30 -
P/RPS 0.75 0.78 1.04 1.71 1.17 1.14 1.40 -9.87%
P/EPS -15.83 -194.23 37.50 94.37 22.11 22.19 32.81 -
EY -6.32 -0.51 2.67 1.06 4.52 4.51 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 1.22 2.34 1.67 1.64 2.20 -17.76%

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