[CGB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 23.29%
YoY- -12.19%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 55,597 54,907 51,610 49,466 47,667 46,275 44,725 15.59%
PBT 1,560 1,894 1,975 1,704 1,346 1,178 1,288 13.61%
Tax -361 -462 -689 -587 -440 -363 -295 14.39%
NP 1,199 1,432 1,286 1,117 906 815 993 13.37%
-
NP to SH 1,199 1,432 1,286 1,117 906 815 993 13.37%
-
Tax Rate 23.14% 24.39% 34.89% 34.45% 32.69% 30.81% 22.90% -
Total Cost 54,398 53,475 50,324 48,349 46,761 45,460 43,732 15.64%
-
Net Worth 44,103 44,103 44,722 44,533 43,697 33,370 33,125 21.00%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 409 409 117 117 117 117 458 -7.25%
Div Payout % 34.11% 28.56% 9.13% 10.51% 12.95% 14.40% 46.17% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 44,103 44,103 44,722 44,533 43,697 33,370 33,125 21.00%
NOSH 35,567 35,567 35,777 35,913 35,526 10,205 10,194 129.86%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.16% 2.61% 2.49% 2.26% 1.90% 1.76% 2.22% -
ROE 2.72% 3.25% 2.88% 2.51% 2.07% 2.44% 3.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 156.32 154.38 144.25 137.73 134.17 453.45 438.70 -49.70%
EPS 3.37 4.03 3.59 3.11 2.55 7.99 9.74 -50.68%
DPS 1.15 1.15 0.33 0.33 0.33 1.15 4.50 -59.69%
NAPS 1.24 1.24 1.25 1.24 1.23 3.27 3.2493 -47.35%
Adjusted Per Share Value based on latest NOSH - 35,913
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.29 7.20 6.77 6.48 6.25 6.07 5.86 15.65%
EPS 0.16 0.19 0.17 0.15 0.12 0.11 0.13 14.83%
DPS 0.05 0.05 0.02 0.02 0.02 0.02 0.06 -11.43%
NAPS 0.0578 0.0578 0.0586 0.0584 0.0573 0.0437 0.0434 21.02%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.55 1.52 1.70 1.72 2.22 4.30 6.00 -
P/RPS 0.99 0.98 1.18 1.25 1.65 0.95 1.37 -19.45%
P/EPS 45.98 37.75 47.30 55.30 87.05 53.84 61.60 -17.69%
EY 2.17 2.65 2.11 1.81 1.15 1.86 1.62 21.49%
DY 0.74 0.76 0.19 0.19 0.15 0.27 0.75 -0.89%
P/NAPS 1.25 1.23 1.36 1.39 1.80 1.31 1.85 -22.98%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 31/03/04 19/11/03 -
Price 1.24 1.70 1.52 1.66 1.72 2.22 7.60 -
P/RPS 0.79 1.10 1.05 1.21 1.28 0.49 1.73 -40.67%
P/EPS 36.78 42.22 42.29 53.37 67.45 27.80 78.03 -39.40%
EY 2.72 2.37 2.36 1.87 1.48 3.60 1.28 65.21%
DY 0.93 0.68 0.22 0.20 0.19 0.52 0.59 35.40%
P/NAPS 1.00 1.37 1.22 1.34 1.40 0.68 2.34 -43.23%

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