[CGB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 184.04%
YoY- -62.71%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 49,432 50,178 51,595 51,902 54,797 56,240 55,597 -7.52%
PBT -1,298 -719 -98 360 341 877 1,560 -
Tax 256 215 188 174 -153 -264 -361 -
NP -1,042 -504 90 534 188 613 1,199 -
-
NP to SH -1,042 -504 90 534 188 613 1,199 -
-
Tax Rate - - - -48.33% 44.87% 30.10% 23.14% -
Total Cost 50,474 50,682 51,505 51,368 54,609 55,627 54,398 -4.86%
-
Net Worth 53,485 54,418 54,876 51,076 50,957 49,993 44,103 13.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 473 473 473 473 409 409 409 10.16%
Div Payout % 0.00% 0.00% 526.32% 88.71% 217.56% 66.72% 34.11% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 53,485 54,418 54,876 51,076 50,957 49,993 44,103 13.70%
NOSH 45,714 45,729 45,730 41,190 41,428 40,645 35,567 18.19%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.11% -1.00% 0.17% 1.03% 0.34% 1.09% 2.16% -
ROE -1.95% -0.93% 0.16% 1.05% 0.37% 1.23% 2.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 108.13 109.73 112.82 126.00 132.27 138.37 156.32 -21.76%
EPS -2.28 -1.10 0.20 1.30 0.45 1.51 3.37 -
DPS 1.04 1.04 1.04 1.15 0.99 1.01 1.15 -6.47%
NAPS 1.17 1.19 1.20 1.24 1.23 1.23 1.24 -3.79%
Adjusted Per Share Value based on latest NOSH - 41,190
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.48 6.58 6.77 6.81 7.19 7.38 7.29 -7.54%
EPS -0.14 -0.07 0.01 0.07 0.02 0.08 0.16 -
DPS 0.06 0.06 0.06 0.06 0.05 0.05 0.05 12.91%
NAPS 0.0702 0.0714 0.072 0.067 0.0668 0.0656 0.0578 13.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.15 0.85 1.15 1.00 1.25 1.29 1.55 -
P/RPS 1.06 0.77 1.02 0.79 0.95 0.93 0.99 4.65%
P/EPS -50.45 -77.12 584.33 77.14 275.46 85.53 45.98 -
EY -1.98 -1.30 0.17 1.30 0.36 1.17 2.17 -
DY 0.90 1.22 0.90 1.15 0.79 0.78 0.74 13.92%
P/NAPS 0.98 0.71 0.96 0.81 1.02 1.05 1.25 -14.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 12/09/06 31/05/06 28/02/06 30/11/05 29/08/05 30/05/05 -
Price 0.80 1.15 1.00 1.12 1.01 1.25 1.24 -
P/RPS 0.74 1.05 0.89 0.89 0.76 0.90 0.79 -4.26%
P/EPS -35.10 -104.34 508.11 86.39 222.57 82.88 36.78 -
EY -2.85 -0.96 0.20 1.16 0.45 1.21 2.72 -
DY 1.30 0.90 1.04 1.03 0.98 0.81 0.93 24.99%
P/NAPS 0.68 0.97 0.83 0.90 0.82 1.02 1.00 -22.65%

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