[CGB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 24.22%
YoY- -1086.08%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 58,231 55,523 54,336 54,790 53,577 54,934 57,324 1.04%
PBT 403 -2,122 -2,752 -2,358 -3,085 -1,402 -519 -
Tax -36 8 21 21 1 180 161 -
NP 367 -2,114 -2,731 -2,337 -3,084 -1,222 -358 -
-
NP to SH 367 -2,114 -2,731 -2,337 -3,084 -1,222 -358 -
-
Tax Rate 8.93% - - - - - - -
Total Cost 57,864 57,637 57,067 57,127 56,661 56,156 57,682 0.20%
-
Net Worth 58,504 58,379 58,368 59,284 58,535 60,021 63,346 -5.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 799 685 685 685 685 923 923 -9.14%
Div Payout % 217.95% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,504 58,379 58,368 59,284 58,535 60,021 63,346 -5.14%
NOSH 45,706 46,333 45,959 46,315 45,730 45,818 46,923 -1.73%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.63% -3.81% -5.03% -4.27% -5.76% -2.22% -0.62% -
ROE 0.63% -3.62% -4.68% -3.94% -5.27% -2.04% -0.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 127.40 119.83 118.23 118.30 117.16 119.90 122.17 2.82%
EPS 0.80 -4.56 -5.94 -5.05 -6.74 -2.67 -0.76 -
DPS 1.75 1.50 1.50 1.50 1.50 2.02 1.97 -7.57%
NAPS 1.28 1.26 1.27 1.28 1.28 1.31 1.35 -3.47%
Adjusted Per Share Value based on latest NOSH - 46,315
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.63 7.28 7.12 7.18 7.02 7.20 7.51 1.05%
EPS 0.05 -0.28 -0.36 -0.31 -0.40 -0.16 -0.05 -
DPS 0.10 0.09 0.09 0.09 0.09 0.12 0.12 -11.41%
NAPS 0.0767 0.0765 0.0765 0.0777 0.0767 0.0787 0.083 -5.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.70 0.55 0.485 0.40 0.38 0.44 0.47 -
P/RPS 0.55 0.46 0.41 0.34 0.32 0.37 0.38 27.86%
P/EPS 87.18 -12.05 -8.16 -7.93 -5.63 -16.50 -61.60 -
EY 1.15 -8.30 -12.25 -12.61 -17.75 -6.06 -1.62 -
DY 2.50 2.73 3.09 3.75 3.95 4.58 4.19 -29.05%
P/NAPS 0.55 0.44 0.38 0.31 0.30 0.34 0.35 35.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 23/08/13 30/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.76 0.56 0.48 0.50 0.405 0.42 0.43 -
P/RPS 0.60 0.47 0.41 0.42 0.35 0.35 0.35 43.09%
P/EPS 94.65 -12.27 -8.08 -9.91 -6.01 -15.75 -56.36 -
EY 1.06 -8.15 -12.38 -10.09 -16.65 -6.35 -1.77 -
DY 2.30 2.68 3.13 3.00 3.70 4.80 4.58 -36.74%
P/NAPS 0.59 0.44 0.38 0.39 0.32 0.32 0.32 50.19%

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