[CGB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -21.64%
YoY- 570.0%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 66,988 67,236 65,715 66,244 66,528 63,672 62,286 4.98%
PBT 1,736 1,276 2,494 4,286 5,430 528 1,023 42.40%
Tax -84 -108 -190 -88 -72 -64 -139 -28.58%
NP 1,652 1,168 2,304 4,198 5,358 464 884 51.89%
-
NP to SH 1,652 1,168 2,304 4,198 5,358 464 884 51.89%
-
Tax Rate 4.84% 8.46% 7.62% 2.05% 1.33% 12.12% 13.59% -
Total Cost 65,336 66,068 63,411 62,045 61,170 63,208 61,402 4.23%
-
Net Worth 62,408 61,593 61,390 62,247 62,738 60,783 59,482 3.26%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 687 - - - 686 -
Div Payout % - - 29.83% - - - 77.64% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 62,408 61,593 61,390 62,247 62,738 60,783 59,482 3.26%
NOSH 45,888 45,625 45,813 45,770 45,794 46,400 45,755 0.19%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.47% 1.74% 3.51% 6.34% 8.05% 0.73% 1.42% -
ROE 2.65% 1.90% 3.75% 6.75% 8.54% 0.76% 1.49% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 145.98 147.37 143.44 144.73 145.27 137.22 136.13 4.78%
EPS 3.60 2.56 5.03 9.17 11.70 1.00 1.93 51.70%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.36 1.35 1.34 1.36 1.37 1.31 1.30 3.06%
Adjusted Per Share Value based on latest NOSH - 45,631
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.79 8.82 8.62 8.69 8.73 8.35 8.17 5.01%
EPS 0.22 0.15 0.30 0.55 0.70 0.06 0.12 49.96%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.09 -
NAPS 0.0819 0.0808 0.0805 0.0816 0.0823 0.0797 0.078 3.31%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.48 0.515 0.50 0.81 0.81 0.81 0.84 -
P/RPS 0.33 0.35 0.35 0.56 0.56 0.59 0.62 -34.39%
P/EPS 13.33 20.12 9.94 8.83 6.92 81.00 43.48 -54.63%
EY 7.50 4.97 10.06 11.33 14.44 1.23 2.30 120.37%
DY 0.00 0.00 3.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.35 0.38 0.37 0.60 0.59 0.62 0.65 -33.88%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 18/05/11 28/02/11 23/11/10 25/08/10 25/05/10 24/02/10 -
Price 0.425 0.47 0.55 0.78 0.70 0.60 0.81 -
P/RPS 0.29 0.32 0.38 0.54 0.48 0.44 0.60 -38.49%
P/EPS 11.81 18.36 10.94 8.50 5.98 60.00 41.93 -57.13%
EY 8.47 5.45 9.14 11.76 16.71 1.67 2.39 132.98%
DY 0.00 0.00 2.73 0.00 0.00 0.00 1.85 -
P/NAPS 0.31 0.35 0.41 0.57 0.51 0.46 0.62 -37.08%

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