[CGB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.67%
YoY- 99.67%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 50,988 54,907 52,309 49,680 48,228 46,275 45,196 8.36%
PBT 204 1,894 2,077 1,766 1,540 1,178 1,014 -65.63%
Tax -56 -463 -629 -560 -460 -364 -194 -56.28%
NP 148 1,431 1,448 1,206 1,080 814 820 -68.02%
-
NP to SH 148 1,431 1,448 1,206 1,080 814 820 -68.02%
-
Tax Rate 27.45% 24.45% 30.28% 31.71% 29.87% 30.90% 19.13% -
Total Cost 50,840 53,476 50,861 48,474 47,148 45,461 44,376 9.48%
-
Net Worth 44,250 44,250 44,654 44,243 43,697 33,355 33,084 21.37%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 410 - - - 117 - -
Div Payout % - 28.68% - - - 14.41% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 44,250 44,250 44,654 44,243 43,697 33,355 33,084 21.37%
NOSH 35,685 35,685 35,723 35,680 35,526 10,200 10,182 130.55%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.29% 2.61% 2.77% 2.43% 2.24% 1.76% 1.81% -
ROE 0.33% 3.23% 3.24% 2.73% 2.47% 2.44% 2.48% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 142.88 153.86 146.43 139.24 135.75 453.65 443.88 -52.99%
EPS 0.00 4.01 4.05 3.38 3.04 7.98 8.05 -
DPS 0.00 1.15 0.00 0.00 0.00 1.15 0.00 -
NAPS 1.24 1.24 1.25 1.24 1.23 3.27 3.2493 -47.35%
Adjusted Per Share Value based on latest NOSH - 35,913
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.67 7.18 6.84 6.50 6.31 6.06 5.91 8.39%
EPS 0.02 0.19 0.19 0.16 0.14 0.11 0.11 -67.87%
DPS 0.00 0.05 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0579 0.0579 0.0584 0.0579 0.0572 0.0436 0.0433 21.35%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.55 1.52 1.70 1.72 2.22 4.30 6.00 -
P/RPS 1.08 0.99 1.16 1.24 1.64 0.95 1.35 -13.81%
P/EPS 373.74 37.91 41.94 50.89 73.03 53.88 74.50 192.76%
EY 0.27 2.64 2.38 1.97 1.37 1.86 1.34 -65.59%
DY 0.00 0.76 0.00 0.00 0.00 0.27 0.00 -
P/NAPS 1.25 1.23 1.36 1.39 1.80 1.31 1.85 -22.98%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 31/03/04 19/11/03 -
Price 1.24 1.70 1.52 1.66 1.72 2.22 7.60 -
P/RPS 0.87 1.10 1.04 1.19 1.27 0.49 1.71 -36.24%
P/EPS 298.99 42.39 37.50 49.11 56.58 27.82 94.37 115.56%
EY 0.33 2.36 2.67 2.04 1.77 3.59 1.06 -54.03%
DY 0.00 0.68 0.00 0.00 0.00 0.52 0.00 -
P/NAPS 1.00 1.37 1.22 1.34 1.40 0.68 2.34 -43.23%

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