[CGB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 35.76%
YoY- -64.43%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 49,680 48,228 46,275 45,196 43,298 42,660 43,565 9.16%
PBT 1,766 1,540 1,178 1,014 714 868 2,827 -26.94%
Tax -560 -460 -364 -194 -110 -152 -721 -15.51%
NP 1,206 1,080 814 820 604 716 2,106 -31.06%
-
NP to SH 1,206 1,080 814 820 604 716 2,106 -31.06%
-
Tax Rate 31.71% 29.87% 30.90% 19.13% 15.41% 17.51% 25.50% -
Total Cost 48,474 47,148 45,461 44,376 42,694 41,944 41,459 10.99%
-
Net Worth 44,243 43,697 33,355 33,084 33,158 33,140 32,925 21.79%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 117 - - - 458 -
Div Payout % - - 14.41% - - - 21.78% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 44,243 43,697 33,355 33,084 33,158 33,140 32,925 21.79%
NOSH 35,680 35,526 10,200 10,182 10,202 10,228 10,193 130.71%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.43% 2.24% 1.76% 1.81% 1.39% 1.68% 4.83% -
ROE 2.73% 2.47% 2.44% 2.48% 1.82% 2.16% 6.40% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 139.24 135.75 453.65 443.88 424.38 417.07 427.38 -52.68%
EPS 3.38 3.04 7.98 8.05 5.92 7.00 20.66 -70.12%
DPS 0.00 0.00 1.15 0.00 0.00 0.00 4.50 -
NAPS 1.24 1.23 3.27 3.2493 3.25 3.24 3.23 -47.20%
Adjusted Per Share Value based on latest NOSH - 10,194
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.52 6.33 6.07 5.93 5.68 5.60 5.71 9.25%
EPS 0.16 0.14 0.11 0.11 0.08 0.09 0.28 -31.16%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.06 -
NAPS 0.058 0.0573 0.0438 0.0434 0.0435 0.0435 0.0432 21.72%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.72 2.22 4.30 6.00 4.90 3.68 5.00 -
P/RPS 1.24 1.64 0.95 1.35 1.15 0.88 1.17 3.95%
P/EPS 50.89 73.03 53.88 74.50 82.77 52.57 24.20 64.21%
EY 1.97 1.37 1.86 1.34 1.21 1.90 4.13 -38.97%
DY 0.00 0.00 0.27 0.00 0.00 0.00 0.90 -
P/NAPS 1.39 1.80 1.31 1.85 1.51 1.14 1.55 -7.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 31/03/04 19/11/03 29/08/03 29/05/03 27/02/03 -
Price 1.66 1.72 2.22 7.60 5.50 4.80 4.30 -
P/RPS 1.19 1.27 0.49 1.71 1.30 1.15 1.01 11.56%
P/EPS 49.11 56.58 27.82 94.37 92.91 68.57 20.81 77.34%
EY 2.04 1.77 3.59 1.06 1.08 1.46 4.80 -43.50%
DY 0.00 0.00 0.52 0.00 0.00 0.00 1.05 -
P/NAPS 1.34 1.40 0.68 2.34 1.69 1.48 1.33 0.50%

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