[CGB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -152.37%
YoY- -359.6%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 55,523 54,336 54,790 53,577 54,934 57,324 59,730 -4.74%
PBT -2,122 -2,752 -2,358 -3,085 -1,402 -519 91 -
Tax 8 21 21 1 180 161 146 -85.54%
NP -2,114 -2,731 -2,337 -3,084 -1,222 -358 237 -
-
NP to SH -2,114 -2,731 -2,337 -3,084 -1,222 -358 237 -
-
Tax Rate - - - - - - -160.44% -
Total Cost 57,637 57,067 57,127 56,661 56,156 57,682 59,493 -2.08%
-
Net Worth 58,379 58,368 59,284 58,535 60,021 63,346 61,781 -3.70%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 685 685 685 685 923 923 923 -18.01%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 389.72% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 58,379 58,368 59,284 58,535 60,021 63,346 61,781 -3.70%
NOSH 46,333 45,959 46,315 45,730 45,818 46,923 45,763 0.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.81% -5.03% -4.27% -5.76% -2.22% -0.62% 0.40% -
ROE -3.62% -4.68% -3.94% -5.27% -2.04% -0.57% 0.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 119.83 118.23 118.30 117.16 119.90 122.17 130.52 -5.53%
EPS -4.56 -5.94 -5.05 -6.74 -2.67 -0.76 0.52 -
DPS 1.50 1.50 1.50 1.50 2.02 1.97 2.00 -17.43%
NAPS 1.26 1.27 1.28 1.28 1.31 1.35 1.35 -4.49%
Adjusted Per Share Value based on latest NOSH - 45,730
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.27 7.11 7.17 7.01 7.19 7.50 7.82 -4.74%
EPS -0.28 -0.36 -0.31 -0.40 -0.16 -0.05 0.03 -
DPS 0.09 0.09 0.09 0.09 0.12 0.12 0.12 -17.43%
NAPS 0.0764 0.0764 0.0776 0.0766 0.0785 0.0829 0.0808 -3.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.55 0.485 0.40 0.38 0.44 0.47 0.45 -
P/RPS 0.46 0.41 0.34 0.32 0.37 0.38 0.34 22.30%
P/EPS -12.05 -8.16 -7.93 -5.63 -16.50 -61.60 86.89 -
EY -8.30 -12.25 -12.61 -17.75 -6.06 -1.62 1.15 -
DY 2.73 3.09 3.75 3.95 4.58 4.19 4.44 -27.67%
P/NAPS 0.44 0.38 0.31 0.30 0.34 0.35 0.33 21.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 23/08/13 30/05/13 26/02/13 27/11/12 28/08/12 30/05/12 -
Price 0.56 0.48 0.50 0.405 0.42 0.43 0.47 -
P/RPS 0.47 0.41 0.42 0.35 0.35 0.35 0.36 19.43%
P/EPS -12.27 -8.08 -9.91 -6.01 -15.75 -56.36 90.76 -
EY -8.15 -12.38 -10.09 -16.65 -6.35 -1.77 1.10 -
DY 2.68 3.13 3.00 3.70 4.80 4.58 4.26 -26.55%
P/NAPS 0.44 0.38 0.39 0.32 0.32 0.32 0.35 16.46%

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