[CGB] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
30-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -86.86%
YoY- -93.3%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 10,824 11,852 10,947 10,125 11,009 11,975 11,476 -3.82%
PBT 577 809 671 155 677 644 715 -13.30%
Tax 0 -165 -165 -91 -190 -180 -200 -
NP 577 644 506 64 487 464 515 7.86%
-
NP to SH 577 644 506 64 487 464 515 7.86%
-
Tax Rate 0.00% 20.40% 24.59% 58.71% 28.06% 27.95% 27.97% -
Total Cost 10,247 11,208 10,441 10,061 10,522 11,511 10,961 -4.38%
-
Net Worth 30,773 30,462 29,550 30,613 29,017 29,077 28,530 5.17%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 373 - - - -
Div Payout % - - - 583.33% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 30,773 30,462 29,550 30,613 29,017 29,077 28,530 5.17%
NOSH 10,122 10,222 10,120 10,666 10,145 10,311 10,300 -1.15%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.33% 5.43% 4.62% 0.63% 4.42% 3.87% 4.49% -
ROE 1.88% 2.11% 1.71% 0.21% 1.68% 1.60% 1.81% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 106.93 115.94 108.17 94.92 108.51 116.14 111.42 -2.70%
EPS 5.70 6.30 5.00 0.60 4.80 4.50 5.00 9.11%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 3.04 2.98 2.92 2.87 2.86 2.82 2.77 6.39%
Adjusted Per Share Value based on latest NOSH - 10,666
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1.42 1.55 1.43 1.32 1.44 1.57 1.50 -3.58%
EPS 0.08 0.08 0.07 0.01 0.06 0.06 0.07 9.30%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.0403 0.0399 0.0387 0.0401 0.038 0.038 0.0373 5.28%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.80 3.60 4.50 6.00 6.80 7.80 8.95 -
P/RPS 3.55 3.10 4.16 6.32 6.27 6.72 8.03 -41.93%
P/EPS 66.67 57.14 90.00 1,000.00 141.67 173.33 179.00 -48.20%
EY 1.50 1.75 1.11 0.10 0.71 0.58 0.56 92.75%
DY 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 1.25 1.21 1.54 2.09 2.38 2.77 3.23 -46.86%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 29/05/01 30/03/01 28/11/00 25/08/00 31/05/00 -
Price 5.00 4.18 3.32 4.50 6.30 7.30 8.70 -
P/RPS 4.68 3.61 3.07 4.74 5.81 6.29 7.81 -28.90%
P/EPS 87.72 66.35 66.40 750.00 131.25 162.22 174.00 -36.63%
EY 1.14 1.51 1.51 0.13 0.76 0.62 0.57 58.67%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 1.64 1.40 1.14 1.57 2.20 2.59 3.14 -35.11%

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