[CGB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.08%
YoY- 65.72%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 55,813 53,184 61,032 56,558 53,964 64,856 66,244 -2.81%
PBT 869 -12,573 -1,164 -674 -1,958 1,326 4,286 -23.33%
Tax -54 1 -2 0 -9 -81 -88 -7.80%
NP 814 -12,572 -1,166 -674 -1,968 1,245 4,198 -23.90%
-
NP to SH 814 -12,572 -1,166 -674 -1,968 1,245 4,198 -23.90%
-
Tax Rate 6.21% - - - - 6.11% 2.05% -
Total Cost 54,998 65,756 62,198 57,233 55,932 63,610 62,045 -1.98%
-
Net Worth 44,864 46,687 56,806 57,437 60,048 62,266 62,247 -5.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 44,864 46,687 56,806 57,437 60,048 62,266 62,247 -5.30%
NOSH 45,780 45,771 45,811 45,585 45,838 45,784 45,770 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.46% -23.64% -1.91% -1.19% -3.65% 1.92% 6.34% -
ROE 1.82% -26.93% -2.05% -1.17% -3.28% 2.00% 6.75% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 121.92 116.19 133.22 124.07 117.73 141.66 144.73 -2.81%
EPS 1.77 -27.47 -2.55 -1.48 -4.29 2.72 9.17 -23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.02 1.24 1.26 1.31 1.36 1.36 -5.31%
Adjusted Per Share Value based on latest NOSH - 46,333
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.32 6.98 8.01 7.42 7.08 8.51 8.69 -2.81%
EPS 0.11 -1.65 -0.15 -0.09 -0.26 0.16 0.55 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0612 0.0745 0.0753 0.0788 0.0817 0.0817 -5.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.93 0.90 0.85 0.55 0.44 0.425 0.81 -
P/RPS 0.76 0.77 0.64 0.44 0.37 0.30 0.56 5.21%
P/EPS 52.26 -3.28 -33.38 -37.16 -10.25 15.63 8.83 34.45%
EY 1.91 -30.52 -3.00 -2.69 -9.76 6.40 11.33 -25.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 0.69 0.44 0.34 0.31 0.60 7.95%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 26/11/15 24/11/14 25/11/13 27/11/12 29/11/11 23/11/10 -
Price 0.96 0.92 1.08 0.56 0.42 0.44 0.78 -
P/RPS 0.79 0.79 0.81 0.45 0.36 0.31 0.54 6.54%
P/EPS 53.95 -3.35 -42.41 -37.84 -9.78 16.18 8.50 36.03%
EY 1.85 -29.86 -2.36 -2.64 -10.22 6.18 11.76 -26.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.90 0.87 0.44 0.32 0.32 0.57 9.44%

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