[CGB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -91.5%
YoY- -64.62%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 46,275 33,897 21,649 10,665 43,565 32,737 21,586 66.02%
PBT 1,178 761 357 217 2,827 2,300 1,498 -14.76%
Tax -364 -146 -55 -38 -721 -571 -362 0.36%
NP 814 615 302 179 2,106 1,729 1,136 -19.87%
-
NP to SH 814 615 302 179 2,106 1,729 1,136 -19.87%
-
Tax Rate 30.90% 19.19% 15.41% 17.51% 25.50% 24.83% 24.17% -
Total Cost 45,461 33,282 21,347 10,486 41,459 31,008 20,450 70.08%
-
Net Worth 33,355 33,084 33,158 33,140 32,925 30,585 32,442 1.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 117 - - - 458 - - -
Div Payout % 14.41% - - - 21.78% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 33,355 33,084 33,158 33,140 32,925 30,585 32,442 1.86%
NOSH 10,200 10,182 10,202 10,228 10,193 10,195 10,234 -0.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.76% 1.81% 1.39% 1.68% 4.83% 5.28% 5.26% -
ROE 2.44% 1.86% 0.91% 0.54% 6.40% 5.65% 3.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 453.65 332.91 212.19 104.27 427.38 321.11 210.92 66.39%
EPS 7.98 6.04 2.96 1.75 20.66 16.96 11.10 -19.70%
DPS 1.15 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 3.27 3.2493 3.25 3.24 3.23 3.00 3.17 2.08%
Adjusted Per Share Value based on latest NOSH - 10,228
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.06 4.44 2.83 1.40 5.70 4.28 2.82 66.29%
EPS 0.11 0.08 0.04 0.02 0.28 0.23 0.15 -18.63%
DPS 0.02 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0436 0.0433 0.0434 0.0434 0.0431 0.04 0.0425 1.71%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.30 6.00 4.90 3.68 5.00 5.00 5.25 -
P/RPS 0.95 1.80 2.31 3.53 1.17 1.56 2.49 -47.30%
P/EPS 53.88 99.34 165.54 210.29 24.20 29.48 47.30 9.04%
EY 1.86 1.01 0.60 0.48 4.13 3.39 2.11 -8.04%
DY 0.27 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 1.31 1.85 1.51 1.14 1.55 1.67 1.66 -14.56%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/03/04 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 30/08/02 -
Price 2.22 7.60 5.50 4.80 4.30 5.00 5.60 -
P/RPS 0.49 2.28 2.59 4.60 1.01 1.56 2.66 -67.52%
P/EPS 27.82 125.83 185.81 274.29 20.81 29.48 50.45 -32.68%
EY 3.59 0.79 0.54 0.36 4.80 3.39 1.98 48.53%
DY 0.52 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.68 2.34 1.69 1.48 1.33 1.67 1.77 -47.06%

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