[CGB] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.13%
YoY- 29.51%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 48,026 49,432 54,797 51,610 44,725 43,517 43,748 1.56%
PBT 6,310 -1,298 341 1,975 1,288 2,824 2,212 19.08%
Tax 118 256 -153 -689 -295 -638 -421 -
NP 6,428 -1,042 188 1,286 993 2,186 1,791 23.72%
-
NP to SH 6,428 -1,042 188 1,286 993 2,186 1,791 23.72%
-
Tax Rate -1.87% - 44.87% 34.89% 22.90% 22.59% 19.03% -
Total Cost 41,598 50,474 54,609 50,324 43,732 41,331 41,957 -0.14%
-
Net Worth 59,396 53,485 50,957 44,722 33,125 30,571 30,773 11.57%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 529 473 409 117 458 406 373 5.99%
Div Payout % 8.24% 0.00% 217.56% 9.13% 46.17% 18.58% 20.84% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 59,396 53,485 50,957 44,722 33,125 30,571 30,773 11.57%
NOSH 45,689 45,714 41,428 35,777 10,194 10,190 10,122 28.54%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.38% -2.11% 0.34% 2.49% 2.22% 5.02% 4.09% -
ROE 10.82% -1.95% 0.37% 2.88% 3.00% 7.15% 5.82% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 105.11 108.13 132.27 144.25 438.70 427.03 432.17 -20.98%
EPS 14.07 -2.28 0.45 3.59 9.74 21.45 17.69 -3.74%
DPS 1.15 1.04 0.99 0.33 4.50 4.00 3.69 -17.65%
NAPS 1.30 1.17 1.23 1.25 3.2493 3.00 3.04 -13.19%
Adjusted Per Share Value based on latest NOSH - 35,777
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.30 6.48 7.18 6.77 5.86 5.70 5.73 1.59%
EPS 0.84 -0.14 0.02 0.17 0.13 0.29 0.23 24.08%
DPS 0.07 0.06 0.05 0.02 0.06 0.05 0.05 5.76%
NAPS 0.0779 0.0701 0.0668 0.0586 0.0434 0.0401 0.0403 11.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.80 1.15 1.25 1.70 6.00 5.00 3.80 -
P/RPS 0.76 1.06 0.95 1.18 1.37 1.17 0.88 -2.41%
P/EPS 5.69 -50.45 275.46 47.30 61.60 23.31 21.48 -19.85%
EY 17.59 -1.98 0.36 2.11 1.62 4.29 4.66 24.76%
DY 1.44 0.90 0.79 0.19 0.75 0.80 0.97 6.80%
P/NAPS 0.62 0.98 1.02 1.36 1.85 1.67 1.25 -11.02%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 30/11/06 30/11/05 25/11/04 19/11/03 29/11/02 29/11/01 -
Price 0.73 0.80 1.01 1.52 7.60 5.00 5.00 -
P/RPS 0.69 0.74 0.76 1.05 1.73 1.17 1.16 -8.29%
P/EPS 5.19 -35.10 222.57 42.29 78.03 23.31 28.26 -24.59%
EY 19.27 -2.85 0.45 2.36 1.28 4.29 3.54 32.61%
DY 1.58 1.30 0.98 0.22 0.59 0.80 0.74 13.46%
P/NAPS 0.56 0.68 0.82 1.22 2.34 1.67 1.64 -16.38%

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