[CGB] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -106.75%
YoY- -654.26%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 61,693 60,643 48,026 49,432 54,797 51,610 44,725 5.50%
PBT 921 245 6,310 -1,298 341 1,975 1,288 -5.43%
Tax -50 -100 118 256 -153 -689 -295 -25.58%
NP 871 145 6,428 -1,042 188 1,286 993 -2.15%
-
NP to SH 871 145 6,428 -1,042 188 1,286 993 -2.15%
-
Tax Rate 5.43% 40.82% -1.87% - 44.87% 34.89% 22.90% -
Total Cost 60,822 60,498 41,598 50,474 54,609 50,324 43,732 5.64%
-
Net Worth 58,724 58,886 59,396 53,485 50,957 44,722 33,125 10.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 683 1,054 529 473 409 117 458 6.88%
Div Payout % 78.48% 727.30% 8.24% 0.00% 217.56% 9.13% 46.17% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 58,724 58,886 59,396 53,485 50,957 44,722 33,125 10.00%
NOSH 45,172 45,648 45,689 45,714 41,428 35,777 10,194 28.13%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.41% 0.24% 13.38% -2.11% 0.34% 2.49% 2.22% -
ROE 1.48% 0.25% 10.82% -1.95% 0.37% 2.88% 3.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 136.57 132.85 105.11 108.13 132.27 144.25 438.70 -17.66%
EPS 1.93 0.32 14.07 -2.28 0.45 3.59 9.74 -23.62%
DPS 1.51 2.30 1.15 1.04 0.99 0.33 4.50 -16.62%
NAPS 1.30 1.29 1.30 1.17 1.23 1.25 3.2493 -14.14%
Adjusted Per Share Value based on latest NOSH - 45,714
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.17 8.03 6.36 6.55 7.26 6.84 5.92 5.51%
EPS 0.12 0.02 0.85 -0.14 0.02 0.17 0.13 -1.32%
DPS 0.09 0.14 0.07 0.06 0.05 0.02 0.06 6.98%
NAPS 0.0778 0.078 0.0787 0.0708 0.0675 0.0592 0.0439 9.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.68 0.75 0.80 1.15 1.25 1.70 6.00 -
P/RPS 0.50 0.56 0.76 1.06 0.95 1.18 1.37 -15.45%
P/EPS 35.27 236.11 5.69 -50.45 275.46 47.30 61.60 -8.86%
EY 2.84 0.42 17.59 -1.98 0.36 2.11 1.62 9.79%
DY 2.23 3.07 1.44 0.90 0.79 0.19 0.75 19.89%
P/NAPS 0.52 0.58 0.62 0.98 1.02 1.36 1.85 -19.04%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 25/11/08 28/11/07 30/11/06 30/11/05 25/11/04 19/11/03 -
Price 0.70 0.36 0.73 0.80 1.01 1.52 7.60 -
P/RPS 0.51 0.27 0.69 0.74 0.76 1.05 1.73 -18.40%
P/EPS 36.30 113.33 5.19 -35.10 222.57 42.29 78.03 -11.96%
EY 2.75 0.88 19.27 -2.85 0.45 2.36 1.28 13.58%
DY 2.16 6.39 1.58 1.30 0.98 0.22 0.59 24.12%
P/NAPS 0.54 0.28 0.56 0.68 0.82 1.22 2.34 -21.66%

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