[CGB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Revenue 46,799 51,595 55,597 47,667 43,563 44,123 44,056 1.01%
PBT -2,535 -98 1,560 1,346 2,425 2,529 2,147 -
Tax 61 188 -361 -440 -373 -618 -626 -
NP -2,474 90 1,199 906 2,052 1,911 1,521 -
-
NP to SH -2,474 90 1,199 906 2,052 1,911 1,521 -
-
Tax Rate - - 23.14% 32.69% 15.38% 24.44% 29.16% -
Total Cost 49,273 51,505 54,398 46,761 41,511 42,212 42,535 2.47%
-
Net Worth 52,309 54,876 44,103 43,697 31,234 33,140 29,550 9.98%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Div 529 473 409 117 406 458 373 5.99%
Div Payout % 0.00% 526.32% 34.11% 12.95% 19.80% 23.99% 24.55% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Net Worth 52,309 54,876 44,103 43,697 31,234 33,140 29,550 9.98%
NOSH 45,885 45,730 35,567 35,526 10,108 10,228 10,120 28.63%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
NP Margin -5.29% 0.17% 2.16% 1.90% 4.71% 4.33% 3.45% -
ROE -4.73% 0.16% 2.72% 2.07% 6.57% 5.77% 5.15% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 101.99 112.82 156.32 134.17 430.97 431.37 435.34 -21.47%
EPS -5.39 0.20 3.37 2.55 20.30 18.68 15.03 -
DPS 1.15 1.04 1.15 0.33 4.00 4.50 3.69 -17.65%
NAPS 1.14 1.20 1.24 1.23 3.09 3.24 2.92 -14.50%
Adjusted Per Share Value based on latest NOSH - 35,526
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 6.12 6.75 7.28 6.24 5.70 5.77 5.76 1.01%
EPS -0.32 0.01 0.16 0.12 0.27 0.25 0.20 -
DPS 0.07 0.06 0.05 0.02 0.05 0.06 0.05 5.76%
NAPS 0.0684 0.0718 0.0577 0.0572 0.0409 0.0434 0.0387 9.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 31/03/03 30/03/01 -
Price 0.87 1.15 1.55 2.22 5.40 3.68 4.50 -
P/RPS 0.85 1.02 0.99 1.65 1.25 0.85 1.03 -3.14%
P/EPS -16.14 584.33 45.98 87.05 26.60 19.70 29.94 -
EY -6.20 0.17 2.17 1.15 3.76 5.08 3.34 -
DY 1.32 0.90 0.74 0.15 0.74 1.22 0.82 8.25%
P/NAPS 0.76 0.96 1.25 1.80 1.75 1.14 1.54 -11.09%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/05/07 31/05/06 30/05/05 27/05/04 29/05/02 29/05/03 29/05/01 -
Price 0.80 1.00 1.24 1.72 6.40 4.80 3.32 -
P/RPS 0.78 0.89 0.79 1.28 1.49 1.11 0.76 0.43%
P/EPS -14.84 508.11 36.78 67.45 31.53 25.69 22.09 -
EY -6.74 0.20 2.72 1.48 3.17 3.89 4.53 -
DY 1.44 1.04 0.93 0.19 0.62 0.94 1.11 4.43%
P/NAPS 0.70 0.83 1.00 1.40 2.07 1.48 1.14 -7.80%

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