[CGB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -24.62%
YoY- -70.34%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 55,430 53,744 63,103 64,856 66,988 67,236 65,715 -10.73%
PBT -1,426 -2,608 1,062 1,326 1,736 1,276 2,494 -
Tax -14 -28 126 -81 -84 -108 -190 -82.45%
NP -1,440 -2,636 1,188 1,245 1,652 1,168 2,304 -
-
NP to SH -1,440 -2,636 1,188 1,245 1,652 1,168 2,304 -
-
Tax Rate - - -11.86% 6.11% 4.84% 8.46% 7.62% -
Total Cost 56,870 56,380 61,915 63,610 65,336 66,068 63,411 -7.00%
-
Net Worth 61,910 61,781 62,141 62,266 62,408 61,593 61,390 0.56%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 913 - - - 687 -
Div Payout % - - 76.92% - - - 29.83% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 61,910 61,781 62,141 62,266 62,408 61,593 61,390 0.56%
NOSH 45,859 45,763 45,692 45,784 45,888 45,625 45,813 0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.60% -4.90% 1.88% 1.92% 2.47% 1.74% 3.51% -
ROE -2.33% -4.27% 1.91% 2.00% 2.65% 1.90% 3.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 120.87 117.44 138.10 141.66 145.98 147.37 143.44 -10.79%
EPS -3.14 -5.76 2.60 2.72 3.60 2.56 5.03 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.35 1.35 1.36 1.36 1.36 1.35 1.34 0.49%
Adjusted Per Share Value based on latest NOSH - 45,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.27 7.05 8.28 8.51 8.79 8.82 8.62 -10.74%
EPS -0.19 -0.35 0.16 0.16 0.22 0.15 0.30 -
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.09 -
NAPS 0.0812 0.081 0.0815 0.0817 0.0819 0.0808 0.0805 0.57%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.47 0.45 0.45 0.425 0.48 0.515 0.50 -
P/RPS 0.39 0.38 0.33 0.30 0.33 0.35 0.35 7.48%
P/EPS -14.97 -7.81 17.31 15.63 13.33 20.12 9.94 -
EY -6.68 -12.80 5.78 6.40 7.50 4.97 10.06 -
DY 0.00 0.00 4.44 0.00 0.00 0.00 3.00 -
P/NAPS 0.35 0.33 0.33 0.31 0.35 0.38 0.37 -3.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 29/02/12 29/11/11 17/08/11 18/05/11 28/02/11 -
Price 0.43 0.47 0.44 0.44 0.425 0.47 0.55 -
P/RPS 0.36 0.40 0.32 0.31 0.29 0.32 0.38 -3.54%
P/EPS -13.69 -8.16 16.92 16.18 11.81 18.36 10.94 -
EY -7.30 -12.26 5.91 6.18 8.47 5.45 9.14 -
DY 0.00 0.00 4.55 0.00 0.00 0.00 2.73 -
P/NAPS 0.32 0.35 0.32 0.32 0.31 0.35 0.41 -15.24%

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