[CGB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -29.36%
YoY- 500.69%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,934 64,674 64,500 61,693 60,643 48,026 49,432 1.77%
PBT -1,402 274 3,718 921 245 6,310 -1,298 1.29%
Tax 180 -185 -155 -50 -100 118 256 -5.69%
NP -1,222 89 3,563 871 145 6,428 -1,042 2.68%
-
NP to SH -1,222 89 3,563 871 145 6,428 -1,042 2.68%
-
Tax Rate - 67.52% 4.17% 5.43% 40.82% -1.87% - -
Total Cost 56,156 64,585 60,937 60,822 60,498 41,598 50,474 1.79%
-
Net Worth 60,021 61,200 62,058 58,724 58,886 59,396 53,485 1.93%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 923 685 689 683 1,054 529 473 11.77%
Div Payout % 0.00% 769.79% 19.34% 78.48% 727.30% 8.24% 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 60,021 61,200 62,058 58,724 58,886 59,396 53,485 1.93%
NOSH 45,818 45,000 45,631 45,172 45,648 45,689 45,714 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.22% 0.14% 5.52% 1.41% 0.24% 13.38% -2.11% -
ROE -2.04% 0.15% 5.74% 1.48% 0.25% 10.82% -1.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 119.90 143.72 141.35 136.57 132.85 105.11 108.13 1.73%
EPS -2.67 0.20 7.81 1.93 0.32 14.07 -2.28 2.66%
DPS 2.02 1.52 1.50 1.51 2.30 1.15 1.04 11.68%
NAPS 1.31 1.36 1.36 1.30 1.29 1.30 1.17 1.89%
Adjusted Per Share Value based on latest NOSH - 45,172
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.28 8.57 8.54 8.17 8.03 6.36 6.55 1.77%
EPS -0.16 0.01 0.47 0.12 0.02 0.85 -0.14 2.24%
DPS 0.12 0.09 0.09 0.09 0.14 0.07 0.06 12.23%
NAPS 0.0795 0.0811 0.0822 0.0778 0.078 0.0787 0.0708 1.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.44 0.425 0.81 0.68 0.75 0.80 1.15 -
P/RPS 0.37 0.30 0.57 0.50 0.56 0.76 1.06 -16.07%
P/EPS -16.50 214.89 10.37 35.27 236.11 5.69 -50.45 -16.98%
EY -6.06 0.47 9.64 2.84 0.42 17.59 -1.98 20.47%
DY 4.58 3.58 1.85 2.23 3.07 1.44 0.90 31.11%
P/NAPS 0.34 0.31 0.60 0.52 0.58 0.62 0.98 -16.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 23/11/10 24/11/09 25/11/08 28/11/07 30/11/06 -
Price 0.42 0.44 0.78 0.70 0.36 0.73 0.80 -
P/RPS 0.35 0.31 0.55 0.51 0.27 0.69 0.74 -11.72%
P/EPS -15.75 222.47 9.99 36.30 113.33 5.19 -35.10 -12.49%
EY -6.35 0.45 10.01 2.75 0.88 19.27 -2.85 14.27%
DY 4.80 3.46 1.92 2.16 6.39 1.58 1.30 24.29%
P/NAPS 0.32 0.32 0.57 0.54 0.28 0.56 0.68 -11.79%

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