[CGB] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1080.25%
YoY- 1120.8%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 17,346 17,006 15,337 12,002 12,009 13,426 12,783 5.21%
PBT 2,583 354 181 8,659 -806 -185 498 31.55%
Tax -20 -36 -10 -23 -40 -67 -164 -29.56%
NP 2,563 318 171 8,636 -846 -252 334 40.42%
-
NP to SH 2,563 318 171 8,636 -846 -252 334 40.42%
-
Tax Rate 0.77% 10.17% 5.52% 0.27% - - 32.93% -
Total Cost 14,783 16,688 15,166 3,366 12,855 13,678 12,449 2.90%
-
Net Worth 62,701 60,373 59,618 60,739 54,418 49,993 44,533 5.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 62,701 60,373 59,618 60,739 54,418 49,993 44,533 5.86%
NOSH 45,767 46,086 46,216 45,668 45,729 40,645 35,913 4.12%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.78% 1.87% 1.11% 71.95% -7.04% -1.88% 2.61% -
ROE 4.09% 0.53% 0.29% 14.22% -1.55% -0.50% 0.75% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 37.90 36.90 33.19 26.28 26.26 33.03 35.59 1.05%
EPS 5.60 0.69 0.37 18.91 -1.85 -0.62 0.93 34.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.29 1.33 1.19 1.23 1.24 1.67%
Adjusted Per Share Value based on latest NOSH - 45,668
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.27 2.23 2.01 1.57 1.57 1.76 1.67 5.24%
EPS 0.34 0.04 0.02 1.13 -0.11 -0.03 0.04 42.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.079 0.078 0.0795 0.0712 0.0654 0.0583 5.86%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.81 0.68 0.46 1.09 0.85 1.29 1.72 -
P/RPS 2.14 1.84 1.39 4.15 3.24 3.91 4.83 -12.68%
P/EPS 14.46 98.55 124.32 5.76 -45.95 -208.06 184.95 -34.59%
EY 6.91 1.01 0.80 17.35 -2.18 -0.48 0.54 52.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.36 0.82 0.71 1.05 1.39 -13.30%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 21/08/09 26/08/08 29/08/07 12/09/06 29/08/05 27/08/04 -
Price 0.70 0.68 0.42 0.85 1.15 1.25 1.66 -
P/RPS 1.85 1.84 1.27 3.23 4.38 3.78 4.66 -14.26%
P/EPS 12.50 98.55 113.51 4.49 -62.16 -201.61 178.49 -35.78%
EY 8.00 1.01 0.88 22.25 -1.61 -0.50 0.56 55.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.33 0.64 0.97 1.02 1.34 -14.86%

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