[CGB] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -781.08%
YoY- -175.45%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 15,337 12,002 12,009 13,426 12,783 10,984 11,479 4.94%
PBT 181 8,659 -806 -185 498 140 983 -24.55%
Tax -10 -23 -40 -67 -164 -17 -221 -40.27%
NP 171 8,636 -846 -252 334 123 762 -22.02%
-
NP to SH 171 8,636 -846 -252 334 123 762 -22.02%
-
Tax Rate 5.52% 0.27% - - 32.93% 12.14% 22.48% -
Total Cost 15,166 3,366 12,855 13,678 12,449 10,861 10,717 5.95%
-
Net Worth 59,618 60,739 54,418 49,993 44,533 33,037 32,207 10.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 59,618 60,739 54,418 49,993 44,533 33,037 32,207 10.79%
NOSH 46,216 45,668 45,729 40,645 35,913 10,165 10,160 28.69%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.11% 71.95% -7.04% -1.88% 2.61% 1.12% 6.64% -
ROE 0.29% 14.22% -1.55% -0.50% 0.75% 0.37% 2.37% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 33.19 26.28 26.26 33.03 35.59 108.05 112.98 -18.45%
EPS 0.37 18.91 -1.85 -0.62 0.93 1.21 7.50 -39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.33 1.19 1.23 1.24 3.25 3.17 -13.90%
Adjusted Per Share Value based on latest NOSH - 40,645
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 2.01 1.57 1.57 1.76 1.67 1.44 1.50 4.99%
EPS 0.02 1.13 -0.11 -0.03 0.04 0.02 0.10 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0795 0.0712 0.0654 0.0583 0.0432 0.0421 10.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.46 1.09 0.85 1.29 1.72 4.90 5.25 -
P/RPS 1.39 4.15 3.24 3.91 4.83 4.53 4.65 -18.21%
P/EPS 124.32 5.76 -45.95 -208.06 184.95 404.96 70.00 10.03%
EY 0.80 17.35 -2.18 -0.48 0.54 0.25 1.43 -9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.82 0.71 1.05 1.39 1.51 1.66 -22.47%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 29/08/07 12/09/06 29/08/05 27/08/04 29/08/03 30/08/02 -
Price 0.42 0.85 1.15 1.25 1.66 5.50 5.60 -
P/RPS 1.27 3.23 4.38 3.78 4.66 5.09 4.96 -20.29%
P/EPS 113.51 4.49 -62.16 -201.61 178.49 454.55 74.67 7.22%
EY 0.88 22.25 -1.61 -0.50 0.56 0.22 1.34 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.64 0.97 1.02 1.34 1.69 1.77 -24.39%

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