[CGB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -251.05%
YoY- -179.38%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 54,790 53,577 54,934 57,324 59,730 63,103 64,674 -10.45%
PBT -2,358 -3,085 -1,402 -519 91 1,062 274 -
Tax 21 1 180 161 146 126 -185 -
NP -2,337 -3,084 -1,222 -358 237 1,188 89 -
-
NP to SH -2,337 -3,084 -1,222 -358 237 1,188 89 -
-
Tax Rate - - - - -160.44% -11.86% 67.52% -
Total Cost 57,127 56,661 56,156 57,682 59,493 61,915 64,585 -7.84%
-
Net Worth 59,284 58,535 60,021 63,346 61,781 62,807 61,200 -2.09%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 685 685 923 923 923 923 685 0.00%
Div Payout % 0.00% 0.00% 0.00% 0.00% 389.72% 77.75% 769.79% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 59,284 58,535 60,021 63,346 61,781 62,807 61,200 -2.09%
NOSH 46,315 45,730 45,818 46,923 45,763 46,181 45,000 1.93%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.27% -5.76% -2.22% -0.62% 0.40% 1.88% 0.14% -
ROE -3.94% -5.27% -2.04% -0.57% 0.38% 1.89% 0.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 118.30 117.16 119.90 122.17 130.52 136.64 143.72 -12.15%
EPS -5.05 -6.74 -2.67 -0.76 0.52 2.57 0.20 -
DPS 1.50 1.50 2.02 1.97 2.00 2.00 1.52 -0.87%
NAPS 1.28 1.28 1.31 1.35 1.35 1.36 1.36 -3.95%
Adjusted Per Share Value based on latest NOSH - 46,923
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.18 7.02 7.20 7.51 7.83 8.27 8.48 -10.49%
EPS -0.31 -0.40 -0.16 -0.05 0.03 0.16 0.01 -
DPS 0.09 0.09 0.12 0.12 0.12 0.12 0.09 0.00%
NAPS 0.0777 0.0767 0.0787 0.083 0.081 0.0823 0.0802 -2.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.40 0.38 0.44 0.47 0.45 0.45 0.425 -
P/RPS 0.34 0.32 0.37 0.38 0.34 0.33 0.30 8.69%
P/EPS -7.93 -5.63 -16.50 -61.60 86.89 17.49 214.89 -
EY -12.61 -17.75 -6.06 -1.62 1.15 5.72 0.47 -
DY 3.75 3.95 4.58 4.19 4.44 4.44 3.58 3.13%
P/NAPS 0.31 0.30 0.34 0.35 0.33 0.33 0.31 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 27/11/12 28/08/12 30/05/12 29/02/12 29/11/11 -
Price 0.50 0.405 0.42 0.43 0.47 0.44 0.44 -
P/RPS 0.42 0.35 0.35 0.35 0.36 0.32 0.31 22.41%
P/EPS -9.91 -6.01 -15.75 -56.36 90.76 17.10 222.47 -
EY -10.09 -16.65 -6.35 -1.77 1.10 5.85 0.45 -
DY 3.00 3.70 4.80 4.58 4.26 4.55 3.46 -9.06%
P/NAPS 0.39 0.32 0.32 0.32 0.35 0.32 0.32 14.08%

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