[CGB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -241.34%
YoY- -1473.03%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 54,336 54,790 53,577 54,934 57,324 59,730 63,103 -9.49%
PBT -2,752 -2,358 -3,085 -1,402 -519 91 1,062 -
Tax 21 21 1 180 161 146 126 -69.74%
NP -2,731 -2,337 -3,084 -1,222 -358 237 1,188 -
-
NP to SH -2,731 -2,337 -3,084 -1,222 -358 237 1,188 -
-
Tax Rate - - - - - -160.44% -11.86% -
Total Cost 57,067 57,127 56,661 56,156 57,682 59,493 61,915 -5.29%
-
Net Worth 58,368 59,284 58,535 60,021 63,346 61,781 62,807 -4.77%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 685 685 685 923 923 923 923 -18.04%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 389.72% 77.75% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 58,368 59,284 58,535 60,021 63,346 61,781 62,807 -4.77%
NOSH 45,959 46,315 45,730 45,818 46,923 45,763 46,181 -0.32%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -5.03% -4.27% -5.76% -2.22% -0.62% 0.40% 1.88% -
ROE -4.68% -3.94% -5.27% -2.04% -0.57% 0.38% 1.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 118.23 118.30 117.16 119.90 122.17 130.52 136.64 -9.20%
EPS -5.94 -5.05 -6.74 -2.67 -0.76 0.52 2.57 -
DPS 1.50 1.50 1.50 2.02 1.97 2.00 2.00 -17.46%
NAPS 1.27 1.28 1.28 1.31 1.35 1.35 1.36 -4.46%
Adjusted Per Share Value based on latest NOSH - 45,818
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.12 7.18 7.02 7.20 7.51 7.83 8.27 -9.50%
EPS -0.36 -0.31 -0.40 -0.16 -0.05 0.03 0.16 -
DPS 0.09 0.09 0.09 0.12 0.12 0.12 0.12 -17.46%
NAPS 0.0765 0.0777 0.0767 0.0787 0.083 0.081 0.0823 -4.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.485 0.40 0.38 0.44 0.47 0.45 0.45 -
P/RPS 0.41 0.34 0.32 0.37 0.38 0.34 0.33 15.58%
P/EPS -8.16 -7.93 -5.63 -16.50 -61.60 86.89 17.49 -
EY -12.25 -12.61 -17.75 -6.06 -1.62 1.15 5.72 -
DY 3.09 3.75 3.95 4.58 4.19 4.44 4.44 -21.48%
P/NAPS 0.38 0.31 0.30 0.34 0.35 0.33 0.33 9.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 30/05/13 26/02/13 27/11/12 28/08/12 30/05/12 29/02/12 -
Price 0.48 0.50 0.405 0.42 0.43 0.47 0.44 -
P/RPS 0.41 0.42 0.35 0.35 0.35 0.36 0.32 17.98%
P/EPS -8.08 -9.91 -6.01 -15.75 -56.36 90.76 17.10 -
EY -12.38 -10.09 -16.65 -6.35 -1.77 1.10 5.85 -
DY 3.13 3.00 3.70 4.80 4.58 4.26 4.55 -22.09%
P/NAPS 0.38 0.39 0.32 0.32 0.32 0.35 0.32 12.15%

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