[CGB] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 184.04%
YoY- -62.71%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 60,369 51,148 48,029 51,902 54,907 46,275 43,625 5.55%
PBT 1,265 6,099 -2,061 360 1,894 1,178 2,827 -12.53%
Tax -100 -23 61 174 -462 -363 -721 -28.03%
NP 1,165 6,076 -2,000 534 1,432 815 2,106 -9.38%
-
NP to SH 1,165 6,076 -2,000 534 1,432 815 2,106 -9.38%
-
Tax Rate 7.91% 0.38% - -48.33% 24.39% 30.81% 25.50% -
Total Cost 59,204 45,072 50,029 51,368 53,475 45,460 41,519 6.08%
-
Net Worth 59,238 59,148 53,399 51,076 44,103 33,370 32,911 10.28%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 683 1,054 529 473 409 117 458 6.88%
Div Payout % 58.67% 17.36% 0.00% 88.71% 28.56% 14.40% 21.77% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 59,238 59,148 53,399 51,076 44,103 33,370 32,911 10.28%
NOSH 45,568 45,851 46,034 41,190 35,567 10,205 10,189 28.32%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.93% 11.88% -4.16% 1.03% 2.61% 1.76% 4.83% -
ROE 1.97% 10.27% -3.75% 1.05% 3.25% 2.44% 6.40% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 132.48 111.55 104.33 126.00 154.38 453.45 428.15 -17.74%
EPS 2.56 13.25 -4.34 1.30 4.03 7.99 20.67 -29.37%
DPS 1.50 2.30 1.15 1.15 1.15 1.15 4.50 -16.71%
NAPS 1.30 1.29 1.16 1.24 1.24 3.27 3.23 -14.06%
Adjusted Per Share Value based on latest NOSH - 41,190
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.91 6.70 6.30 6.80 7.20 6.07 5.72 5.54%
EPS 0.15 0.80 -0.26 0.07 0.19 0.11 0.28 -9.87%
DPS 0.09 0.14 0.07 0.06 0.05 0.02 0.06 6.98%
NAPS 0.0777 0.0775 0.07 0.067 0.0578 0.0437 0.0431 10.31%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.40 0.70 0.80 1.00 1.52 4.30 5.00 -
P/RPS 0.30 0.63 0.77 0.79 0.98 0.95 1.17 -20.27%
P/EPS 15.65 5.28 -18.41 77.14 37.75 53.84 24.19 -6.99%
EY 6.39 18.93 -5.43 1.30 2.65 1.86 4.13 7.53%
DY 3.75 3.29 1.44 1.15 0.76 0.27 0.90 26.82%
P/NAPS 0.31 0.54 0.69 0.81 1.23 1.31 1.55 -23.50%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 28/02/07 28/02/06 28/02/05 31/03/04 27/02/03 -
Price 0.70 0.70 0.89 1.12 1.70 2.22 4.30 -
P/RPS 0.53 0.63 0.85 0.89 1.10 0.49 1.00 -10.03%
P/EPS 27.38 5.28 -20.49 86.39 42.22 27.80 20.80 4.68%
EY 3.65 18.93 -4.88 1.16 2.37 3.60 4.81 -4.49%
DY 2.14 3.29 1.29 1.03 0.68 0.52 1.05 12.58%
P/NAPS 0.54 0.54 0.77 0.90 1.37 0.68 1.33 -13.93%

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