[CGB] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	54,790	59,730	66,606	64,138	60,022	54,350	46,799	2.65%
YoY %	-8.27%	-10.32%	3.85%	6.86%	10.44%	16.13%	-	-
Horiz. %	117.08%	127.63%	142.32%	137.05%	128.25%	116.13%	100.00%	-
PBT	-2,358	91	2,681	1,134	1,176	7,090	-2,535	-1.19%
YoY %	-2,691.21%	-96.61%	136.42%	-3.57%	-83.41%	379.68%	-	-
Horiz. %	93.02%	-3.59%	-105.76%	-44.73%	-46.39%	-279.68%	100.00%	-
Tax	21	146	-201	-155	-90	-33	61	-16.26%
YoY %	-85.62%	172.64%	-29.68%	-72.22%	-172.73%	-154.10%	-	-
Horiz. %	34.43%	239.34%	-329.51%	-254.10%	-147.54%	-54.10%	100.00%	-
NP	-2,337	237	2,480	979	1,086	7,057	-2,474	-0.94%
YoY %	-1,086.08%	-90.44%	153.32%	-9.85%	-84.61%	385.25%	-	-
Horiz. %	94.46%	-9.58%	-100.24%	-39.57%	-43.90%	-285.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,337	237	2,480	979	1,086	7,057	-2,474	-0.94%
YoY %	-1,086.08%	-90.44%	153.32%	-9.85%	-84.61%	385.25%	-	-
Horiz. %	94.46%	-9.58%	-100.24%	-39.57%	-43.90%	-285.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-160.44%	7.50%	13.67%	7.65%	0.47%	-	-
YoY %	-	-2,239.20%	-45.14%	78.69%	1,527.66%	0.00%	-	-
Horiz. %	-	-34,136.17%	1,595.74%	2,908.51%	1,627.66%	100.00%	-	-
Total Cost	57,127	59,493	64,126	63,159	58,936	47,293	49,273	2.49%
YoY %	-3.98%	-7.22%	1.53%	7.17%	24.62%	-4.02%	-	-
Horiz. %	115.94%	120.74%	130.14%	128.18%	119.61%	95.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,284	61,781	61,593	60,783	54,599	58,636	52,309	2.10%
YoY %	-4.04%	0.31%	1.33%	11.33%	-6.88%	12.10%	-	-
Horiz. %	113.33%	118.11%	117.75%	116.20%	104.38%	112.10%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	685	923	685	689	683	1,054	529	4.39%
YoY %	-25.79%	34.74%	-0.58%	0.88%	-35.20%	99.24%	-	-
Horiz. %	129.49%	174.48%	129.49%	130.25%	129.11%	199.24%	100.00%	-
Div Payout %	0.00%	389.72%	27.63%	70.39%	62.94%	14.94%	0.00%	-
YoY %	0.00%	1,310.50%	-60.75%	11.84%	321.29%	0.00%	-	-
Horiz. %	0.00%	2,608.57%	184.94%	471.15%	421.29%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	59,284	61,781	61,593	60,783	54,599	58,636	52,309	2.10%
YoY %	-4.04%	0.31%	1.33%	11.33%	-6.88%	12.10%	-	-
Horiz. %	113.33%	118.11%	117.75%	116.20%	104.38%	112.10%	100.00%	-
NOSH	46,315	45,763	45,625	46,400	41,999	45,454	45,885	0.15%
YoY %	1.21%	0.30%	-1.67%	10.48%	-7.60%	-0.94%	-	-
Horiz. %	100.94%	99.73%	99.43%	101.12%	91.53%	99.06%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	-4.27%	0.40%	3.72%	1.53%	1.81%	12.98%	-5.29%	-
YoY %	-1,167.50%	-89.25%	143.14%	-15.47%	-86.06%	345.37%	-	-
Horiz. %	80.72%	-7.56%	-70.32%	-28.92%	-34.22%	-245.37%	100.00%	-
ROE	-3.94%	0.38%	4.03%	1.61%	1.99%	12.04%	-4.73%	-
YoY %	-1,136.84%	-90.57%	150.31%	-19.10%	-83.47%	354.55%	-	-
Horiz. %	83.30%	-8.03%	-85.20%	-34.04%	-42.07%	-254.55%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	118.30	130.52	145.99	138.23	142.91	119.57	101.99	2.50%
YoY %	-9.36%	-10.60%	5.61%	-3.27%	19.52%	17.24%	-	-
Horiz. %	115.99%	127.97%	143.14%	135.53%	140.12%	117.24%	100.00%	-
EPS	-5.05	0.52	5.44	2.11	2.59	15.53	-5.39	-1.07%
YoY %	-1,071.15%	-90.44%	157.82%	-18.53%	-83.32%	388.13%	-	-
Horiz. %	93.69%	-9.65%	-100.93%	-39.15%	-48.05%	-288.13%	100.00%	-
DPS	1.50	2.00	1.50	1.49	1.63	2.30	1.15	4.52%
YoY %	-25.00%	33.33%	0.67%	-8.59%	-29.13%	100.00%	-	-
Horiz. %	130.43%	173.91%	130.43%	129.57%	141.74%	200.00%	100.00%	-
NAPS	1.28	1.35	1.35	1.31	1.30	1.29	1.14	1.94%
YoY %	-5.19%	0.00%	3.05%	0.77%	0.78%	13.16%	-	-
Horiz. %	112.28%	118.42%	118.42%	114.91%	114.04%	113.16%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 46,400
RPS	7.18	7.83	8.73	8.41	7.87	7.12	6.13	2.66%
YoY %	-8.30%	-10.31%	3.80%	6.86%	10.53%	16.15%	-	-
Horiz. %	117.13%	127.73%	142.41%	137.19%	128.38%	116.15%	100.00%	-
EPS	-0.31	0.03	0.33	0.13	0.14	0.93	-0.32	-0.52%
YoY %	-1,133.33%	-90.91%	153.85%	-7.14%	-84.95%	390.62%	-	-
Horiz. %	96.88%	-9.38%	-103.12%	-40.62%	-43.75%	-290.62%	100.00%	-
DPS	0.09	0.12	0.09	0.09	0.09	0.14	0.07	4.27%
YoY %	-25.00%	33.33%	0.00%	0.00%	-35.71%	100.00%	-	-
Horiz. %	128.57%	171.43%	128.57%	128.57%	128.57%	200.00%	100.00%	-
NAPS	0.0777	0.081	0.0807	0.0797	0.0716	0.0769	0.0686	2.09%
YoY %	-4.07%	0.37%	1.25%	11.31%	-6.89%	12.10%	-	-
Horiz. %	113.27%	118.08%	117.64%	116.18%	104.37%	112.10%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.40	0.45	0.515	0.81	0.65	0.49	0.87	-
P/RPS	0.34	0.34	0.35	0.59	0.45	0.41	0.85	-14.15%
YoY %	0.00%	-2.86%	-40.68%	31.11%	9.76%	-51.76%	-	-
Horiz. %	40.00%	40.00%	41.18%	69.41%	52.94%	48.24%	100.00%	-
P/EPS	-7.93	86.89	9.47	38.39	25.14	3.16	-16.14	-11.16%
YoY %	-109.13%	817.53%	-75.33%	52.70%	695.57%	119.58%	-	-
Horiz. %	49.13%	-538.35%	-58.67%	-237.86%	-155.76%	-19.58%	100.00%	-
EY	-12.61	1.15	10.55	2.60	3.98	31.68	-6.20	12.54%
YoY %	-1,196.52%	-89.10%	305.77%	-34.67%	-87.44%	610.97%	-	-
Horiz. %	203.39%	-18.55%	-170.16%	-41.94%	-64.19%	-510.97%	100.00%	-
DY	3.75	4.44	2.91	1.83	2.50	4.69	1.32	18.98%
YoY %	-15.54%	52.58%	59.02%	-26.80%	-46.70%	255.30%	-	-
Horiz. %	284.09%	336.36%	220.45%	138.64%	189.39%	355.30%	100.00%	-
P/NAPS	0.31	0.33	0.38	0.62	0.50	0.38	0.76	-13.87%
YoY %	-6.06%	-13.16%	-38.71%	24.00%	31.58%	-50.00%	-	-
Horiz. %	40.79%	43.42%	50.00%	81.58%	65.79%	50.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	30/05/13	30/05/12	18/05/11	25/05/10	30/04/09	29/04/08	30/05/07	-
Price	0.50	0.47	0.47	0.60	0.30	0.66	0.80	-
P/RPS	0.42	0.36	0.32	0.43	0.21	0.55	0.78	-9.79%
YoY %	16.67%	12.50%	-25.58%	104.76%	-61.82%	-29.49%	-	-
Horiz. %	53.85%	46.15%	41.03%	55.13%	26.92%	70.51%	100.00%	-
P/EPS	-9.91	90.76	8.65	28.44	11.60	4.25	-14.84	-6.50%
YoY %	-110.92%	949.25%	-69.59%	145.17%	172.94%	128.64%	-	-
Horiz. %	66.78%	-611.59%	-58.29%	-191.64%	-78.17%	-28.64%	100.00%	-
EY	-10.09	1.10	11.57	3.52	8.62	23.52	-6.74	6.94%
YoY %	-1,017.27%	-90.49%	228.69%	-59.16%	-63.35%	448.96%	-	-
Horiz. %	149.70%	-16.32%	-171.66%	-52.23%	-127.89%	-348.96%	100.00%	-
DY	3.00	4.26	3.19	2.48	5.42	3.48	1.44	12.99%
YoY %	-29.58%	33.54%	28.63%	-54.24%	55.75%	141.67%	-	-
Horiz. %	208.33%	295.83%	221.53%	172.22%	376.39%	241.67%	100.00%	-
P/NAPS	0.39	0.35	0.35	0.46	0.23	0.51	0.70	-9.28%
YoY %	11.43%	0.00%	-23.91%	100.00%	-54.90%	-27.14%	-	-
Horiz. %	55.71%	50.00%	50.00%	65.71%	32.86%	72.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos