[CGB] YoY TTM 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- 22.59%
YoY- -73.0%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 54,590 53,255 61,586 55,523 54,934 64,674 64,500 -2.73%
PBT -1,898 -9,586 36 -2,122 -1,402 274 3,718 -
Tax -41 -16 -38 8 180 -185 -155 -19.86%
NP -1,939 -9,602 -2 -2,114 -1,222 89 3,563 -
-
NP to SH -1,939 -9,602 -2 -2,114 -1,222 89 3,563 -
-
Tax Rate - - 105.56% - - 67.52% 4.17% -
Total Cost 56,529 62,857 61,588 57,637 56,156 64,585 60,937 -1.24%
-
Net Worth 44,864 46,706 57,064 58,379 60,021 61,200 62,058 -5.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 796 799 685 923 685 689 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 769.79% 19.34% -
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 46,706 57,064 58,379 60,021 61,200 62,058 -5.25%
NOSH 45,780 45,790 46,019 46,333 45,818 45,000 45,631 0.05%
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 -3.55% -18.03% 0.00% -3.81% -2.22% 0.14% 5.52% -
ROE -4.32% -20.56% 0.00% -3.62% -2.04% 0.15% 5.74% -
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 119.24 116.30 133.83 119.83 119.90 143.72 141.35 -2.79%
EPS -4.24 -20.97 0.00 -4.56 -2.67 0.20 7.81 -
DPS 0.00 1.75 1.74 1.50 2.02 1.52 1.50 -
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 7.14 6.97 8.06 7.27 7.19 8.46 8.44 -2.74%
EPS -0.25 -1.26 0.00 -0.28 -0.16 0.01 0.47 -
DPS 0.00 0.10 0.10 0.09 0.12 0.09 0.09 -
NAPS 0.0587 0.0611 0.0747 0.0764 0.0785 0.0801 0.0812 -5.25%
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 0.78 0.77 0.64 0.46 0.37 0.30 0.57 5.36%
P/EPS -21.96 -4.29 -19,558.25 -12.05 -16.50 214.89 10.37 -
EY -4.55 -23.30 -0.01 -8.30 -6.06 0.47 9.64 -
DY 0.00 1.94 2.04 2.73 4.58 3.58 1.85 -
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 0.81 0.79 0.81 0.47 0.35 0.31 0.55 6.65%
P/EPS -22.67 -4.39 -24,850.49 -12.27 -15.75 222.47 9.99 -
EY -4.41 -22.79 0.00 -8.15 -6.35 0.45 10.01 -
DY 0.00 1.90 1.61 2.68 4.80 3.46 1.92 -
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