[CITAGLB] YoY TTM Result on 30-Nov-2013 [#1]

Stock
[CITAGLB] CITAGLOBAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- -34.79%
YoY- 440.57%
Quarter Report
Latest QR
Upcoming QR
CITAGLB's Result
CITAGLB's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 493,208 394,407 122,587 22,559 81,579 78,793 71,551 35.59%
PBT 33,775 24,831 16,004 906 -63 2,136 2,473 51.03%
Tax -6,540 -6,030 -2,489 -310 -112 -544 -334 59.87%
NP 27,235 18,801 13,515 596 -175 1,592 2,139 49.37%
-
NP to SH 26,939 19,274 13,515 596 -175 1,592 2,139 49.12%
-
Tax Rate 19.36% 24.28% 15.55% 34.22% - 25.47% 13.51% -
Total Cost 465,973 375,606 109,072 21,963 81,754 77,201 69,412 35.03%
-
Net Worth 305,112 263,788 195,196 0 69,422 64,853 64,383 27.81%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 31/07/12 31/07/11 31/07/10 CAGR
Div 5,556 - - - - - - -
Div Payout % 20.63% - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 305,112 263,788 195,196 0 69,422 64,853 64,383 27.81%
NOSH 342,822 261,176 212,170 99,333 97,777 99,775 100,600 21.33%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 5.52% 4.77% 11.02% 2.64% -0.21% 2.02% 2.99% -
ROE 8.83% 7.31% 6.92% 0.00% -0.25% 2.45% 3.32% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 143.87 151.01 57.78 22.71 83.43 78.97 71.12 11.75%
EPS 7.86 7.38 6.37 0.60 -0.18 1.60 2.13 22.86%
DPS 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 1.01 0.92 0.00 0.71 0.65 0.64 5.33%
Adjusted Per Share Value based on latest NOSH - 99,333
30/11/16 30/11/15 30/11/14 30/11/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 116.27 92.98 28.90 5.32 19.23 18.57 16.87 35.59%
EPS 6.35 4.54 3.19 0.14 -0.04 0.38 0.50 49.31%
DPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7193 0.6219 0.4602 0.00 0.1637 0.1529 0.1518 27.81%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 31/07/12 29/07/11 30/07/10 -
Price 1.05 1.35 1.87 0.88 0.31 0.30 0.31 -
P/RPS 0.73 0.89 3.24 3.87 0.37 0.38 0.44 8.31%
P/EPS 13.36 18.29 29.36 146.67 -173.21 18.80 14.58 -1.36%
EY 7.48 5.47 3.41 0.68 -0.58 5.32 6.86 1.37%
DY 1.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.34 2.03 0.00 0.44 0.46 0.48 15.24%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 31/07/12 31/07/11 31/07/10 CAGR
Date 24/01/17 28/01/16 - - 21/09/12 21/09/11 21/09/10 -
Price 1.07 1.06 0.00 0.00 0.26 0.31 0.34 -
P/RPS 0.74 0.70 0.00 0.00 0.31 0.39 0.48 7.06%
P/EPS 13.62 14.36 0.00 0.00 -145.27 19.43 15.99 -2.49%
EY 7.34 6.96 0.00 0.00 -0.69 5.15 6.25 2.56%
DY 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.05 0.00 0.00 0.37 0.48 0.53 13.75%

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