[CGB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 80.1%
YoY- 76.59%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 26,173 12,747 54,907 39,232 24,840 12,057 46,275 -31.63%
PBT -134 51 1,894 1,558 883 385 1,178 -
Tax -81 -14 -463 -472 -280 -115 -364 -63.31%
NP -215 37 1,431 1,086 603 270 814 -
-
NP to SH -215 37 1,431 1,086 603 270 814 -
-
Tax Rate - 27.45% 24.45% 30.30% 31.71% 29.87% 30.90% -
Total Cost 26,388 12,710 53,476 38,146 24,237 11,787 45,461 -30.43%
-
Net Worth 49,896 44,250 44,250 44,654 44,243 43,697 33,355 30.83%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 410 - - - 117 -
Div Payout % - - 28.68% - - - 14.41% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 49,896 44,250 44,250 44,654 44,243 43,697 33,355 30.83%
NOSH 40,566 35,685 35,685 35,723 35,680 35,526 10,200 151.23%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.82% 0.29% 2.61% 2.77% 2.43% 2.24% 1.76% -
ROE -0.43% 0.08% 3.23% 2.43% 1.36% 0.62% 2.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 64.52 35.72 153.86 109.82 69.62 33.94 453.65 -72.78%
EPS -0.53 0.00 4.01 3.04 1.69 0.76 7.98 -
DPS 0.00 0.00 1.15 0.00 0.00 0.00 1.15 -
NAPS 1.23 1.24 1.24 1.25 1.24 1.23 3.27 -47.92%
Adjusted Per Share Value based on latest NOSH - 35,777
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.42 1.67 7.18 5.13 3.25 1.58 6.06 -31.73%
EPS -0.03 0.00 0.19 0.14 0.08 0.04 0.11 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.02 -
NAPS 0.0653 0.0579 0.0579 0.0584 0.0579 0.0572 0.0436 30.93%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.29 1.55 1.52 1.70 1.72 2.22 4.30 -
P/RPS 2.00 4.34 0.99 1.55 2.47 6.54 0.95 64.33%
P/EPS -243.40 1,494.95 37.91 55.92 101.78 292.11 53.88 -
EY -0.41 0.07 2.64 1.79 0.98 0.34 1.86 -
DY 0.00 0.00 0.76 0.00 0.00 0.00 0.27 -
P/NAPS 1.05 1.25 1.23 1.36 1.39 1.80 1.31 -13.72%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 31/03/04 -
Price 1.25 1.24 1.70 1.52 1.66 1.72 2.22 -
P/RPS 1.94 3.47 1.10 1.38 2.38 5.07 0.49 150.47%
P/EPS -235.85 1,195.96 42.39 50.00 98.22 226.32 27.82 -
EY -0.42 0.08 2.36 2.00 1.02 0.44 3.59 -
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.52 -
P/NAPS 1.02 1.00 1.37 1.22 1.34 1.40 0.68 31.06%

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