[CGB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 68.72%
YoY- -73.42%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 12,057 46,275 33,897 21,649 10,665 43,565 32,737 -48.58%
PBT 385 1,178 761 357 217 2,827 2,300 -69.59%
Tax -115 -364 -146 -55 -38 -721 -571 -65.60%
NP 270 814 615 302 179 2,106 1,729 -70.96%
-
NP to SH 270 814 615 302 179 2,106 1,729 -70.96%
-
Tax Rate 29.87% 30.90% 19.19% 15.41% 17.51% 25.50% 24.83% -
Total Cost 11,787 45,461 33,282 21,347 10,486 41,459 31,008 -47.49%
-
Net Worth 43,697 33,355 33,084 33,158 33,140 32,925 30,585 26.82%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 117 - - - 458 - -
Div Payout % - 14.41% - - - 21.78% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 43,697 33,355 33,084 33,158 33,140 32,925 30,585 26.82%
NOSH 35,526 10,200 10,182 10,202 10,228 10,193 10,195 129.67%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.24% 1.76% 1.81% 1.39% 1.68% 4.83% 5.28% -
ROE 0.62% 2.44% 1.86% 0.91% 0.54% 6.40% 5.65% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.94 453.65 332.91 212.19 104.27 427.38 321.11 -77.61%
EPS 0.76 7.98 6.04 2.96 1.75 20.66 16.96 -87.36%
DPS 0.00 1.15 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.23 3.27 3.2493 3.25 3.24 3.23 3.00 -44.78%
Adjusted Per Share Value based on latest NOSH - 10,165
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.58 6.06 4.44 2.83 1.40 5.70 4.28 -48.50%
EPS 0.04 0.11 0.08 0.04 0.02 0.28 0.23 -68.80%
DPS 0.00 0.02 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.0572 0.0436 0.0433 0.0434 0.0434 0.0431 0.04 26.90%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.22 4.30 6.00 4.90 3.68 5.00 5.00 -
P/RPS 6.54 0.95 1.80 2.31 3.53 1.17 1.56 159.77%
P/EPS 292.11 53.88 99.34 165.54 210.29 24.20 29.48 360.68%
EY 0.34 1.86 1.01 0.60 0.48 4.13 3.39 -78.38%
DY 0.00 0.27 0.00 0.00 0.00 0.90 0.00 -
P/NAPS 1.80 1.31 1.85 1.51 1.14 1.55 1.67 5.11%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 31/03/04 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 -
Price 1.72 2.22 7.60 5.50 4.80 4.30 5.00 -
P/RPS 5.07 0.49 2.28 2.59 4.60 1.01 1.56 119.25%
P/EPS 226.32 27.82 125.83 185.81 274.29 20.81 29.48 288.67%
EY 0.44 3.59 0.79 0.54 0.36 4.80 3.39 -74.33%
DY 0.00 0.52 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 1.40 0.68 2.34 1.69 1.48 1.33 1.67 -11.08%

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