[CGB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -8.65%
YoY- -3.57%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 45,196 43,298 42,660 43,565 43,649 43,172 40,668 7.28%
PBT 1,014 714 868 2,827 3,066 2,996 2,060 -37.63%
Tax -194 -110 -152 -721 -761 -724 -564 -50.87%
NP 820 604 716 2,106 2,305 2,272 1,496 -32.99%
-
NP to SH 820 604 716 2,106 2,305 2,272 1,496 -32.99%
-
Tax Rate 19.13% 15.41% 17.51% 25.50% 24.82% 24.17% 27.38% -
Total Cost 44,376 42,694 41,944 41,459 41,344 40,900 39,172 8.66%
-
Net Worth 33,084 33,158 33,140 32,925 30,585 32,442 31,234 3.90%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 458 - - - -
Div Payout % - - - 21.78% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 33,084 33,158 33,140 32,925 30,585 32,442 31,234 3.90%
NOSH 10,182 10,202 10,228 10,193 10,195 10,234 10,108 0.48%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.81% 1.39% 1.68% 4.83% 5.28% 5.26% 3.68% -
ROE 2.48% 1.82% 2.16% 6.40% 7.54% 7.00% 4.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 443.88 424.38 417.07 427.38 428.14 421.84 402.33 6.76%
EPS 8.05 5.92 7.00 20.66 22.61 22.20 14.80 -33.34%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 3.2493 3.25 3.24 3.23 3.00 3.17 3.09 3.40%
Adjusted Per Share Value based on latest NOSH - 10,189
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.91 5.67 5.58 5.70 5.71 5.65 5.32 7.25%
EPS 0.11 0.08 0.09 0.28 0.30 0.30 0.20 -32.84%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0433 0.0434 0.0434 0.0431 0.04 0.0425 0.0409 3.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 6.00 4.90 3.68 5.00 5.00 5.25 5.40 -
P/RPS 1.35 1.15 0.88 1.17 1.17 1.24 1.34 0.49%
P/EPS 74.50 82.77 52.57 24.20 22.11 23.65 36.49 60.86%
EY 1.34 1.21 1.90 4.13 4.52 4.23 2.74 -37.89%
DY 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 1.85 1.51 1.14 1.55 1.67 1.66 1.75 3.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 30/08/02 29/05/02 -
Price 7.60 5.50 4.80 4.30 5.00 5.60 6.40 -
P/RPS 1.71 1.30 1.15 1.01 1.17 1.33 1.59 4.96%
P/EPS 94.37 92.91 68.57 20.81 22.11 25.23 43.24 68.17%
EY 1.06 1.08 1.46 4.80 4.52 3.96 2.31 -40.47%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 2.34 1.69 1.48 1.33 1.67 1.77 2.07 8.50%

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