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

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	49,432	54,797	51,610	44,725	43,517	43,748	46,950	0.86%
YoY %	-9.79%	6.18%	15.39%	2.78%	-0.53%	-6.82%	-	-
Horiz. %	105.29%	116.71%	109.93%	95.26%	92.69%	93.18%	100.00%	-
PBT	-1,298	341	1,975	1,288	2,824	2,212	3,095	-
YoY %	-480.65%	-82.73%	53.34%	-54.39%	27.67%	-28.53%	-	-
Horiz. %	-41.94%	11.02%	63.81%	41.62%	91.24%	71.47%	100.00%	-
Tax	256	-153	-689	-295	-638	-421	-674	-
YoY %	267.32%	77.79%	-133.56%	53.76%	-51.54%	37.54%	-	-
Horiz. %	-37.98%	22.70%	102.23%	43.77%	94.66%	62.46%	100.00%	-
NP	-1,042	188	1,286	993	2,186	1,791	2,421	-
YoY %	-654.26%	-85.38%	29.51%	-54.57%	22.05%	-26.02%	-	-
Horiz. %	-43.04%	7.77%	53.12%	41.02%	90.29%	73.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,042	188	1,286	993	2,186	1,791	2,421	-
YoY %	-654.26%	-85.38%	29.51%	-54.57%	22.05%	-26.02%	-	-
Horiz. %	-43.04%	7.77%	53.12%	41.02%	90.29%	73.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	44.87%	34.89%	22.90%	22.59%	19.03%	21.78%	-
YoY %	-	28.60%	52.36%	1.37%	18.71%	-12.63%	-	-
Horiz. %	-	206.01%	160.19%	105.14%	103.72%	87.37%	100.00%	-
Total Cost	50,474	54,609	50,324	43,732	41,331	41,957	44,529	2.10%
YoY %	-7.57%	8.51%	15.07%	5.81%	-1.49%	-5.78%	-	-
Horiz. %	113.35%	122.64%	113.01%	98.21%	92.82%	94.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,485	50,957	44,722	33,125	30,571	30,773	29,017	10.72%
YoY %	4.96%	13.94%	35.01%	8.35%	-0.66%	6.05%	-	-
Horiz. %	184.32%	175.61%	154.12%	114.16%	105.36%	106.05%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	473	409	117	458	406	373	457	0.57%
YoY %	15.65%	249.57%	-74.45%	12.81%	8.85%	-18.38%	-	-
Horiz. %	103.50%	89.50%	25.60%	100.22%	88.84%	81.62%	100.00%	-
Div Payout %	0.00%	217.56%	9.13%	46.17%	18.58%	20.84%	18.88%	-
YoY %	0.00%	2,282.91%	-80.23%	148.49%	-10.84%	10.38%	-	-
Horiz. %	0.00%	1,152.33%	48.36%	244.54%	98.41%	110.38%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	53,485	50,957	44,722	33,125	30,571	30,773	29,017	10.72%
YoY %	4.96%	13.94%	35.01%	8.35%	-0.66%	6.05%	-	-
Horiz. %	184.32%	175.61%	154.12%	114.16%	105.36%	106.05%	100.00%	-
NOSH	45,714	41,428	35,777	10,194	10,190	10,122	10,145	28.50%
YoY %	10.35%	15.80%	250.96%	0.04%	0.67%	-0.23%	-	-
Horiz. %	450.61%	408.36%	352.66%	100.48%	100.44%	99.77%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	-2.11%	0.34%	2.49%	2.22%	5.02%	4.09%	5.16%	-
YoY %	-720.59%	-86.35%	12.16%	-55.78%	22.74%	-20.74%	-	-
Horiz. %	-40.89%	6.59%	48.26%	43.02%	97.29%	79.26%	100.00%	-
ROE	-1.95%	0.37%	2.88%	3.00%	7.15%	5.82%	8.34%	-
YoY %	-627.03%	-87.15%	-4.00%	-58.04%	22.85%	-30.22%	-	-
Horiz. %	-23.38%	4.44%	34.53%	35.97%	85.73%	69.78%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	108.13	132.27	144.25	438.70	427.03	432.17	462.75	-21.50%
YoY %	-18.25%	-8.31%	-67.12%	2.73%	-1.19%	-6.61%	-	-
Horiz. %	23.37%	28.58%	31.17%	94.80%	92.28%	93.39%	100.00%	-
EPS	-2.28	0.45	3.59	9.74	21.45	17.69	23.86	-
YoY %	-606.67%	-87.47%	-63.14%	-54.59%	21.25%	-25.86%	-	-
Horiz. %	-9.56%	1.89%	15.05%	40.82%	89.90%	74.14%	100.00%	-
DPS	1.04	0.99	0.33	4.50	4.00	3.69	4.50	-21.65%
YoY %	5.05%	200.00%	-92.67%	12.50%	8.40%	-18.00%	-	-
Horiz. %	23.11%	22.00%	7.33%	100.00%	88.89%	82.00%	100.00%	-
NAPS	1.17	1.23	1.25	3.2493	3.00	3.04	2.86	-13.83%
YoY %	-4.88%	-1.60%	-61.53%	8.31%	-1.32%	6.29%	-	-
Horiz. %	40.91%	43.01%	43.71%	113.61%	104.90%	106.29%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 10,194
RPS	6.47	7.17	6.75	5.85	5.69	5.72	6.14	0.87%
YoY %	-9.76%	6.22%	15.38%	2.81%	-0.52%	-6.84%	-	-
Horiz. %	105.37%	116.78%	109.93%	95.28%	92.67%	93.16%	100.00%	-
EPS	-0.14	0.02	0.17	0.13	0.29	0.23	0.32	-
YoY %	-800.00%	-88.24%	30.77%	-55.17%	26.09%	-28.12%	-	-
Horiz. %	-43.75%	6.25%	53.12%	40.62%	90.62%	71.88%	100.00%	-
DPS	0.06	0.05	0.02	0.06	0.05	0.05	0.06	0.00%
YoY %	20.00%	150.00%	-66.67%	20.00%	0.00%	-16.67%	-	-
Horiz. %	100.00%	83.33%	33.33%	100.00%	83.33%	83.33%	100.00%	-
NAPS	0.07	0.0667	0.0585	0.0433	0.04	0.0403	0.038	10.71%
YoY %	4.95%	14.02%	35.10%	8.25%	-0.74%	6.05%	-	-
Horiz. %	184.21%	175.53%	153.95%	113.95%	105.26%	106.05%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
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	1.06	0.95	1.18	1.37	1.17	0.88	1.47	-5.30%
YoY %	11.58%	-19.49%	-13.87%	17.09%	32.95%	-40.14%	-	-
Horiz. %	72.11%	64.63%	80.27%	93.20%	79.59%	59.86%	100.00%	-
P/EPS	-50.45	275.46	47.30	61.60	23.31	21.48	28.50	-
YoY %	-118.31%	482.37%	-23.21%	164.26%	8.52%	-24.63%	-	-
Horiz. %	-177.02%	966.53%	165.96%	216.14%	81.79%	75.37%	100.00%	-
EY	-1.98	0.36	2.11	1.62	4.29	4.66	3.51	-
YoY %	-650.00%	-82.94%	30.25%	-62.24%	-7.94%	32.76%	-	-
Horiz. %	-56.41%	10.26%	60.11%	46.15%	122.22%	132.76%	100.00%	-
DY	0.90	0.79	0.19	0.75	0.80	0.97	0.66	5.30%
YoY %	13.92%	315.79%	-74.67%	-6.25%	-17.53%	46.97%	-	-
Horiz. %	136.36%	119.70%	28.79%	113.64%	121.21%	146.97%	100.00%	-
P/NAPS	0.98	1.02	1.36	1.85	1.67	1.25	2.38	-13.74%
YoY %	-3.92%	-25.00%	-26.49%	10.78%	33.60%	-47.48%	-	-
Horiz. %	41.18%	42.86%	57.14%	77.73%	70.17%	52.52%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
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	0.74	0.76	1.05	1.73	1.17	1.16	1.36	-9.64%
YoY %	-2.63%	-27.62%	-39.31%	47.86%	0.86%	-14.71%	-	-
Horiz. %	54.41%	55.88%	77.21%	127.21%	86.03%	85.29%	100.00%	-
P/EPS	-35.10	222.57	42.29	78.03	23.31	28.26	26.40	-
YoY %	-115.77%	426.29%	-45.80%	234.75%	-17.52%	7.05%	-	-
Horiz. %	-132.95%	843.07%	160.19%	295.57%	88.30%	107.05%	100.00%	-
EY	-2.85	0.45	2.36	1.28	4.29	3.54	3.79	-
YoY %	-733.33%	-80.93%	84.37%	-70.16%	21.19%	-6.60%	-	-
Horiz. %	-75.20%	11.87%	62.27%	33.77%	113.19%	93.40%	100.00%	-
DY	1.30	0.98	0.22	0.59	0.80	0.74	0.71	10.60%
YoY %	32.65%	345.45%	-62.71%	-26.25%	8.11%	4.23%	-	-
Horiz. %	183.10%	138.03%	30.99%	83.10%	112.68%	104.23%	100.00%	-
P/NAPS	0.68	0.82	1.22	2.34	1.67	1.64	2.20	-17.76%
YoY %	-17.07%	-32.79%	-47.86%	40.12%	1.83%	-25.45%	-	-
Horiz. %	30.91%	37.27%	55.45%	106.36%	75.91%	74.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos