[CGB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 117.36%
YoY- 111.9%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 56,074 52,618 59,141 58,231 53,577 63,103 65,715 -2.60%
PBT 1,285 -11,980 -1,029 403 -3,085 1,062 2,494 -10.45%
Tax -41 1 -19 -36 1 126 -190 -22.53%
NP 1,244 -11,979 -1,048 367 -3,084 1,188 2,304 -9.75%
-
NP to SH 1,244 -11,979 -1,048 367 -3,084 1,188 2,304 -9.75%
-
Tax Rate 3.19% - - 8.93% - -11.86% 7.62% -
Total Cost 54,830 64,597 60,189 57,864 56,661 61,915 63,411 -2.39%
-
Net Worth 43,823 44,391 56,452 58,504 58,535 62,807 61,203 -5.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 796 799 685 923 685 -
Div Payout % - - 0.00% 217.95% 0.00% 77.75% 29.74% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 43,823 44,391 56,452 58,504 58,535 62,807 61,203 -5.41%
NOSH 44,265 45,764 45,526 45,706 45,730 46,181 45,674 -0.52%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.22% -22.77% -1.77% 0.63% -5.76% 1.88% 3.51% -
ROE 2.84% -26.98% -1.86% 0.63% -5.27% 1.89% 3.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 126.68 114.98 129.91 127.40 117.16 136.64 143.88 -2.09%
EPS 2.81 -26.18 -2.30 0.80 -6.74 2.57 5.04 -9.26%
DPS 0.00 0.00 1.75 1.75 1.50 2.00 1.50 -
NAPS 0.99 0.97 1.24 1.28 1.28 1.36 1.34 -4.91%
Adjusted Per Share Value based on latest NOSH - 45,706
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.34 6.89 7.74 7.62 7.01 8.26 8.60 -2.60%
EPS 0.16 -1.57 -0.14 0.05 -0.40 0.16 0.30 -9.93%
DPS 0.00 0.00 0.10 0.10 0.09 0.12 0.09 -
NAPS 0.0573 0.0581 0.0739 0.0766 0.0766 0.0822 0.0801 -5.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.995 0.88 1.00 0.70 0.38 0.45 0.50 -
P/RPS 0.79 0.77 0.77 0.55 0.32 0.33 0.35 14.51%
P/EPS 35.41 -3.36 -43.44 87.18 -5.63 17.49 9.91 23.62%
EY 2.82 -29.74 -2.30 1.15 -17.75 5.72 10.09 -19.12%
DY 0.00 0.00 1.75 2.50 3.95 4.44 3.00 -
P/NAPS 1.01 0.91 0.81 0.55 0.30 0.33 0.37 18.20%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 26/02/13 29/02/12 28/02/11 -
Price 0.96 0.75 0.965 0.76 0.405 0.44 0.55 -
P/RPS 0.76 0.65 0.74 0.60 0.35 0.32 0.38 12.23%
P/EPS 34.16 -2.87 -41.92 94.65 -6.01 17.10 10.90 20.95%
EY 2.93 -34.90 -2.39 1.06 -16.65 5.85 9.17 -17.30%
DY 0.00 0.00 1.81 2.30 3.70 4.55 2.73 -
P/NAPS 0.97 0.77 0.78 0.59 0.32 0.32 0.41 15.41%

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