[CGB] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.44%
YoY- -474.53%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 62,286 60,342 51,148 48,029 51,902 54,907 46,275 5.07%
PBT 1,023 1,247 6,105 -2,061 360 1,894 1,178 -2.32%
Tax -139 0 -23 61 174 -463 -364 -14.81%
NP 884 1,247 6,082 -2,000 534 1,431 814 1.38%
-
NP to SH 884 1,197 6,082 -2,000 534 1,431 814 1.38%
-
Tax Rate 13.59% 0.00% 0.38% - -48.33% 24.45% 30.90% -
Total Cost 61,402 59,095 45,066 50,029 51,368 53,476 45,461 5.13%
-
Net Worth 59,482 59,603 59,065 53,089 49,796 44,250 33,355 10.11%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 686 687 1,053 526 473 410 117 34.24%
Div Payout % 77.64% 57.45% 17.32% 0.00% 88.63% 28.68% 14.41% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 59,482 59,603 59,065 53,089 49,796 44,250 33,355 10.11%
NOSH 45,755 45,849 45,787 45,766 41,153 35,685 10,200 28.39%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.42% 2.07% 11.89% -4.16% 1.03% 2.61% 1.76% -
ROE 1.49% 2.01% 10.30% -3.77% 1.07% 3.23% 2.44% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 136.13 131.61 111.71 104.94 126.12 153.86 453.65 -18.16%
EPS 1.93 2.61 13.29 -4.37 1.30 4.01 7.98 -21.04%
DPS 1.50 1.50 2.30 1.15 1.15 1.15 1.15 4.52%
NAPS 1.30 1.30 1.29 1.16 1.21 1.24 3.27 -14.23%
Adjusted Per Share Value based on latest NOSH - 46,034
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.16 7.91 6.70 6.30 6.80 7.20 6.07 5.05%
EPS 0.12 0.16 0.80 -0.26 0.07 0.19 0.11 1.45%
DPS 0.09 0.09 0.14 0.07 0.06 0.05 0.02 28.46%
NAPS 0.078 0.0781 0.0774 0.0696 0.0653 0.058 0.0437 10.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.84 0.40 0.70 0.80 1.00 1.52 4.30 -
P/RPS 0.62 0.30 0.63 0.76 0.79 0.99 0.95 -6.85%
P/EPS 43.48 15.32 5.27 -18.31 77.07 37.91 53.88 -3.50%
EY 2.30 6.53 18.98 -5.46 1.30 2.64 1.86 3.59%
DY 1.79 3.75 3.29 1.44 1.15 0.76 0.27 37.02%
P/NAPS 0.65 0.31 0.54 0.69 0.83 1.23 1.31 -11.01%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 28/02/07 28/02/06 28/02/05 31/03/04 -
Price 0.81 0.70 0.70 0.89 1.12 1.70 2.22 -
P/RPS 0.60 0.53 0.63 0.85 0.89 1.10 0.49 3.42%
P/EPS 41.93 26.81 5.27 -20.37 86.32 42.39 27.82 7.06%
EY 2.39 3.73 18.98 -4.91 1.16 2.36 3.59 -6.55%
DY 1.85 2.14 3.29 1.29 1.03 0.68 0.52 23.53%
P/NAPS 0.62 0.54 0.54 0.77 0.93 1.37 0.68 -1.52%

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