[CGB] QoQ Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 71.0%
YoY- -98.02%
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 14,065 14,225 16,395 15,337 14,412 14,499 13,437 3.08%
PBT 21 401 573 181 110 -619 -1,060 -
Tax 0 0 -80 -10 -10 0 0 -
NP 21 401 493 171 100 -619 -1,060 -
-
NP to SH 21 401 493 171 100 -619 -1,060 -
-
Tax Rate 0.00% 0.00% 13.96% 5.52% 9.09% - - -
Total Cost 14,044 13,824 15,902 15,166 14,312 15,118 14,497 -2.09%
-
Net Worth 54,599 59,238 58,886 59,618 58,636 59,148 59,396 -5.45%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 683 - - - 1,054 - -
Div Payout % - 170.45% - - - 0.00% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 54,599 59,238 58,886 59,618 58,636 59,148 59,396 -5.45%
NOSH 41,999 45,568 45,648 46,216 45,454 45,851 45,689 -5.45%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.15% 2.82% 3.01% 1.11% 0.69% -4.27% -7.89% -
ROE 0.04% 0.68% 0.84% 0.29% 0.17% -1.05% -1.78% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 33.49 31.22 35.92 33.19 31.71 31.62 29.41 9.03%
EPS 0.05 0.88 1.08 0.37 0.22 -1.35 -2.32 -
DPS 0.00 1.50 0.00 0.00 0.00 2.30 0.00 -
NAPS 1.30 1.30 1.29 1.29 1.29 1.29 1.30 0.00%
Adjusted Per Share Value based on latest NOSH - 46,216
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.84 1.86 2.15 2.01 1.89 1.90 1.76 3.00%
EPS 0.00 0.05 0.06 0.02 0.01 -0.08 -0.14 -
DPS 0.00 0.09 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.0714 0.0775 0.0771 0.078 0.0767 0.0774 0.0777 -5.47%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.65 0.40 0.75 0.46 0.49 0.70 0.80 -
P/RPS 1.94 1.28 2.09 1.39 1.55 2.21 2.72 -20.15%
P/EPS 1,300.00 45.45 69.44 124.32 222.73 -51.85 -34.48 -
EY 0.08 2.20 1.44 0.80 0.45 -1.93 -2.90 -
DY 0.00 3.75 0.00 0.00 0.00 3.29 0.00 -
P/NAPS 0.50 0.31 0.58 0.36 0.38 0.54 0.62 -13.34%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 30/04/09 27/02/09 25/11/08 26/08/08 29/04/08 27/02/08 28/11/07 -
Price 0.30 0.70 0.36 0.42 0.66 0.70 0.73 -
P/RPS 0.90 2.24 1.00 1.27 2.08 2.21 2.48 -49.09%
P/EPS 600.00 79.55 33.33 113.51 300.00 -51.85 -31.47 -
EY 0.17 1.26 3.00 0.88 0.33 -1.93 -3.18 -
DY 0.00 2.14 0.00 0.00 0.00 3.29 0.00 -
P/NAPS 0.23 0.54 0.28 0.33 0.51 0.54 0.56 -44.71%

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