[CGB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -16.27%
YoY- 32.34%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 51,902 54,797 56,240 55,597 54,907 51,610 49,466 3.24%
PBT 360 341 877 1,560 1,894 1,975 1,704 -64.42%
Tax 174 -153 -264 -361 -462 -689 -587 -
NP 534 188 613 1,199 1,432 1,286 1,117 -38.77%
-
NP to SH 534 188 613 1,199 1,432 1,286 1,117 -38.77%
-
Tax Rate -48.33% 44.87% 30.10% 23.14% 24.39% 34.89% 34.45% -
Total Cost 51,368 54,609 55,627 54,398 53,475 50,324 48,349 4.10%
-
Net Worth 51,076 50,957 49,993 44,103 44,103 44,722 44,533 9.54%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 473 409 409 409 409 117 117 153.13%
Div Payout % 88.71% 217.56% 66.72% 34.11% 28.56% 9.13% 10.51% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 51,076 50,957 49,993 44,103 44,103 44,722 44,533 9.54%
NOSH 41,190 41,428 40,645 35,567 35,567 35,777 35,913 9.54%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.03% 0.34% 1.09% 2.16% 2.61% 2.49% 2.26% -
ROE 1.05% 0.37% 1.23% 2.72% 3.25% 2.88% 2.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 126.00 132.27 138.37 156.32 154.38 144.25 137.73 -5.74%
EPS 1.30 0.45 1.51 3.37 4.03 3.59 3.11 -44.00%
DPS 1.15 0.99 1.01 1.15 1.15 0.33 0.33 129.33%
NAPS 1.24 1.23 1.23 1.24 1.24 1.25 1.24 0.00%
Adjusted Per Share Value based on latest NOSH - 35,567
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.80 7.18 7.37 7.29 7.20 6.77 6.48 3.25%
EPS 0.07 0.02 0.08 0.16 0.19 0.17 0.15 -39.75%
DPS 0.06 0.05 0.05 0.05 0.05 0.02 0.02 107.59%
NAPS 0.067 0.0668 0.0655 0.0578 0.0578 0.0586 0.0584 9.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.25 1.29 1.55 1.52 1.70 1.72 -
P/RPS 0.79 0.95 0.93 0.99 0.98 1.18 1.25 -26.29%
P/EPS 77.14 275.46 85.53 45.98 37.75 47.30 55.30 24.76%
EY 1.30 0.36 1.17 2.17 2.65 2.11 1.81 -19.75%
DY 1.15 0.79 0.78 0.74 0.76 0.19 0.19 231.03%
P/NAPS 0.81 1.02 1.05 1.25 1.23 1.36 1.39 -30.16%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 30/05/05 28/02/05 25/11/04 27/08/04 -
Price 1.12 1.01 1.25 1.24 1.70 1.52 1.66 -
P/RPS 0.89 0.76 0.90 0.79 1.10 1.05 1.21 -18.47%
P/EPS 86.39 222.57 82.88 36.78 42.22 42.29 53.37 37.74%
EY 1.16 0.45 1.21 2.72 2.37 2.36 1.87 -27.20%
DY 1.03 0.98 0.81 0.93 0.68 0.22 0.20 197.33%
P/NAPS 0.90 0.82 1.02 1.00 1.37 1.22 1.34 -23.25%

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