[CGB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -33.44%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 50,178 56,240 49,466 43,628 43,190 43,933 47,930 0.76%
PBT -719 877 1,704 1,686 2,599 2,312 3,198 -
Tax 215 -264 -587 -414 -429 -611 -484 -
NP -504 613 1,117 1,272 2,170 1,701 2,714 -
-
NP to SH -504 613 1,117 1,272 2,170 1,701 2,714 -
-
Tax Rate - 30.10% 34.45% 24.56% 16.51% 26.43% 15.13% -
Total Cost 50,682 55,627 48,349 42,356 41,020 42,232 45,216 1.91%
-
Net Worth 54,418 49,993 44,533 33,037 32,207 30,462 29,077 11.00%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 473 409 117 458 406 373 457 0.57%
Div Payout % 0.00% 66.72% 10.51% 36.05% 18.72% 21.95% 16.85% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 54,418 49,993 44,533 33,037 32,207 30,462 29,077 11.00%
NOSH 45,729 40,645 35,913 10,165 10,160 10,222 10,311 28.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -1.00% 1.09% 2.26% 2.92% 5.02% 3.87% 5.66% -
ROE -0.93% 1.23% 2.51% 3.85% 6.74% 5.58% 9.33% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 109.73 138.37 137.73 429.19 425.10 429.78 464.84 -21.37%
EPS -1.10 1.51 3.11 12.51 21.36 16.64 26.32 -
DPS 1.04 1.01 0.33 4.50 4.00 3.65 4.50 -21.65%
NAPS 1.19 1.23 1.24 3.25 3.17 2.98 2.82 -13.38%
Adjusted Per Share Value based on latest NOSH - 10,165
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.58 7.37 6.48 5.72 5.66 5.76 6.28 0.78%
EPS -0.07 0.08 0.15 0.17 0.28 0.22 0.36 -
DPS 0.06 0.05 0.02 0.06 0.05 0.05 0.06 0.00%
NAPS 0.0713 0.0655 0.0584 0.0433 0.0422 0.0399 0.0381 11.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.85 1.29 1.72 4.90 5.25 3.60 7.80 -
P/RPS 0.77 0.93 1.25 1.14 1.24 0.84 1.68 -12.18%
P/EPS -77.12 85.53 55.30 39.16 24.58 21.63 29.63 -
EY -1.30 1.17 1.81 2.55 4.07 4.62 3.37 -
DY 1.22 0.78 0.19 0.92 0.76 1.01 0.58 13.18%
P/NAPS 0.71 1.05 1.39 1.51 1.66 1.21 2.77 -20.29%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 12/09/06 29/08/05 27/08/04 29/08/03 30/08/02 29/08/01 25/08/00 -
Price 1.15 1.25 1.66 5.50 5.60 4.18 7.30 -
P/RPS 1.05 0.90 1.21 1.28 1.32 0.97 1.57 -6.48%
P/EPS -104.34 82.88 53.37 43.95 26.22 25.12 27.73 -
EY -0.96 1.21 1.87 2.28 3.81 3.98 3.61 -
DY 0.90 0.81 0.20 0.82 0.71 0.87 0.62 6.40%
P/NAPS 0.97 1.02 1.34 1.69 1.77 1.40 2.59 -15.09%

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