[CGB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -47.51%
YoY- 452.38%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,715 66,244 66,528 63,672 62,286 63,290 62,142 3.78%
PBT 2,494 4,286 5,430 528 1,023 693 750 122.30%
Tax -190 -88 -72 -64 -139 -66 -72 90.62%
NP 2,304 4,198 5,358 464 884 626 678 125.52%
-
NP to SH 2,304 4,198 5,358 464 884 626 678 125.52%
-
Tax Rate 7.62% 2.05% 1.33% 12.12% 13.59% 9.52% 9.60% -
Total Cost 63,411 62,045 61,170 63,208 61,402 62,664 61,464 2.09%
-
Net Worth 61,390 62,247 62,738 60,783 59,482 59,320 60,012 1.52%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 687 - - - 686 - - -
Div Payout % 29.83% - - - 77.64% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 61,390 62,247 62,738 60,783 59,482 59,320 60,012 1.52%
NOSH 45,813 45,770 45,794 46,400 45,755 45,631 45,810 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.51% 6.34% 8.05% 0.73% 1.42% 0.99% 1.09% -
ROE 3.75% 6.75% 8.54% 0.76% 1.49% 1.06% 1.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.44 144.73 145.27 137.22 136.13 138.70 135.65 3.78%
EPS 5.03 9.17 11.70 1.00 1.93 1.37 1.48 125.54%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.34 1.36 1.37 1.31 1.30 1.30 1.31 1.51%
Adjusted Per Share Value based on latest NOSH - 46,400
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.62 8.69 8.73 8.35 8.17 8.30 8.15 3.79%
EPS 0.30 0.55 0.70 0.06 0.12 0.08 0.09 122.65%
DPS 0.09 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0805 0.0816 0.0823 0.0797 0.078 0.0778 0.0787 1.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.50 0.81 0.81 0.81 0.84 0.68 0.68 -
P/RPS 0.35 0.56 0.56 0.59 0.62 0.49 0.50 -21.11%
P/EPS 9.94 8.83 6.92 81.00 43.48 49.51 45.95 -63.86%
EY 10.06 11.33 14.44 1.23 2.30 2.02 2.18 176.40%
DY 3.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.37 0.60 0.59 0.62 0.65 0.52 0.52 -20.24%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 25/08/10 25/05/10 24/02/10 24/11/09 21/08/09 -
Price 0.55 0.78 0.70 0.60 0.81 0.70 0.68 -
P/RPS 0.38 0.54 0.48 0.44 0.60 0.50 0.50 -16.67%
P/EPS 10.94 8.50 5.98 60.00 41.93 50.97 45.95 -61.48%
EY 9.14 11.76 16.71 1.67 2.39 1.96 2.18 159.33%
DY 2.73 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 0.41 0.57 0.51 0.46 0.62 0.54 0.52 -14.61%

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