Highlights

[CGB] QoQ Quarter Result on 2009-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     1,414.29%    YoY -     85.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 15,918 14,817 16,397 17,006 14,065 14,225 16,395 -1.95%
  QoQ % 7.43% -9.64% -3.58% 20.91% -1.12% -13.24% -
  Horiz. % 97.09% 90.38% 100.01% 103.73% 85.79% 86.76% 100.00%
PBT 132 503 145 354 21 401 573 -62.45%
  QoQ % -73.76% 246.90% -59.04% 1,585.71% -94.76% -30.02% -
  Horiz. % 23.04% 87.78% 25.31% 61.78% 3.66% 69.98% 100.00%
Tax -16 -89 -14 -36 0 0 -80 -65.83%
  QoQ % 82.02% -535.71% 61.11% 0.00% 0.00% 0.00% -
  Horiz. % 20.00% 111.25% 17.50% 45.00% -0.00% -0.00% 100.00%
NP 116 414 131 318 21 401 493 -61.92%
  QoQ % -71.98% 216.03% -58.81% 1,414.29% -94.76% -18.66% -
  Horiz. % 23.53% 83.98% 26.57% 64.50% 4.26% 81.34% 100.00%
NP to SH 116 414 131 318 21 401 493 -61.92%
  QoQ % -71.98% 216.03% -58.81% 1,414.29% -94.76% -18.66% -
  Horiz. % 23.53% 83.98% 26.57% 64.50% 4.26% 81.34% 100.00%
Tax Rate 12.12 % 17.69 % 9.66 % 10.17 % - % - % 13.96 % -9.00%
  QoQ % -31.49% 83.13% -5.01% 0.00% 0.00% 0.00% -
  Horiz. % 86.82% 126.72% 69.20% 72.85% 0.00% 0.00% 100.00%
Total Cost 15,802 14,403 16,266 16,688 14,044 13,824 15,902 -0.42%
  QoQ % 9.71% -11.45% -2.53% 18.83% 1.59% -13.07% -
  Horiz. % 99.37% 90.57% 102.29% 104.94% 88.32% 86.93% 100.00%
Net Worth 60,783 45,942 58,724 60,373 54,599 59,238 58,886 2.14%
  QoQ % 32.31% -21.77% -2.73% 10.57% -7.83% 0.60% -
  Horiz. % 103.22% 78.02% 99.72% 102.53% 92.72% 100.60% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 689 - - - 683 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.82% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 166.46 % - % - % - % 170.45 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.66% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 60,783 45,942 58,724 60,373 54,599 59,238 58,886 2.14%
  QoQ % 32.31% -21.77% -2.73% 10.57% -7.83% 0.60% -
  Horiz. % 103.22% 78.02% 99.72% 102.53% 92.72% 100.60% 100.00%
NOSH 46,400 45,942 45,172 46,086 41,999 45,568 45,648 1.10%
  QoQ % 1.00% 1.70% -1.98% 9.73% -7.83% -0.18% -
  Horiz. % 101.65% 100.64% 98.96% 100.96% 92.01% 99.82% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.73 % 2.79 % 0.80 % 1.87 % 0.15 % 2.82 % 3.01 % -61.14%
  QoQ % -73.84% 248.75% -57.22% 1,146.67% -94.68% -6.31% -
  Horiz. % 24.25% 92.69% 26.58% 62.13% 4.98% 93.69% 100.00%
ROE 0.19 % 0.90 % 0.22 % 0.53 % 0.04 % 0.68 % 0.84 % -62.91%
  QoQ % -78.89% 309.09% -58.49% 1,225.00% -94.12% -19.05% -
  Horiz. % 22.62% 107.14% 26.19% 63.10% 4.76% 80.95% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 34.31 32.25 36.30 36.90 33.49 31.22 35.92 -3.01%
  QoQ % 6.39% -11.16% -1.63% 10.18% 7.27% -13.08% -
  Horiz. % 95.52% 89.78% 101.06% 102.73% 93.23% 86.92% 100.00%
EPS 0.25 0.90 0.29 0.69 0.05 0.88 1.08 -62.33%
  QoQ % -72.22% 210.34% -57.97% 1,280.00% -94.32% -18.52% -
  Horiz. % 23.15% 83.33% 26.85% 63.89% 4.63% 81.48% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3100 1.0000 1.3000 1.3100 1.3000 1.3000 1.2900 1.03%
  QoQ % 31.00% -23.08% -0.76% 0.77% 0.00% 0.78% -
  Horiz. % 101.55% 77.52% 100.78% 101.55% 100.78% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.69 16.46 18.22 18.90 15.63 15.81 18.22 -1.95%
  QoQ % 7.47% -9.66% -3.60% 20.92% -1.14% -13.23% -
  Horiz. % 97.09% 90.34% 100.00% 103.73% 85.78% 86.77% 100.00%
EPS 0.13 0.46 0.15 0.35 0.02 0.45 0.55 -61.81%
  QoQ % -71.74% 206.67% -57.14% 1,650.00% -95.56% -18.18% -
  Horiz. % 23.64% 83.64% 27.27% 63.64% 3.64% 81.82% 100.00%
DPS 0.00 0.77 0.00 0.00 0.00 0.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.32% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6754 0.5105 0.6525 0.6708 0.6067 0.6582 0.6543 2.14%
  QoQ % 32.30% -21.76% -2.73% 10.57% -7.82% 0.60% -
  Horiz. % 103.22% 78.02% 99.72% 102.52% 92.73% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.8100 0.8400 0.6800 0.6800 0.6500 0.4000 0.7500 -
P/RPS 2.36 2.60 1.87 1.84 1.94 1.28 2.09 8.44%
  QoQ % -9.23% 39.04% 1.63% -5.15% 51.56% -38.76% -
  Horiz. % 112.92% 124.40% 89.47% 88.04% 92.82% 61.24% 100.00%
P/EPS 324.00 93.22 234.48 98.55 1,300.00 45.45 69.44 179.49%
  QoQ % 247.56% -60.24% 137.93% -92.42% 2,760.29% -34.55% -
  Horiz. % 466.59% 134.25% 337.67% 141.92% 1,872.12% 65.45% 100.00%
EY 0.31 1.07 0.43 1.01 0.08 2.20 1.44 -64.11%
  QoQ % -71.03% 148.84% -57.43% 1,162.50% -96.36% 52.78% -
  Horiz. % 21.53% 74.31% 29.86% 70.14% 5.56% 152.78% 100.00%
DY 0.00 1.79 0.00 0.00 0.00 3.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 47.73% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.84 0.52 0.52 0.50 0.31 0.58 4.55%
  QoQ % -26.19% 61.54% 0.00% 4.00% 61.29% -46.55% -
  Horiz. % 106.90% 144.83% 89.66% 89.66% 86.21% 53.45% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 24/11/09 21/08/09 30/04/09 27/02/09 25/11/08 -
Price 0.6000 0.8100 0.7000 0.6800 0.3000 0.7000 0.3600 -
P/RPS 1.75 2.51 1.93 1.84 0.90 2.24 1.00 45.27%
  QoQ % -30.28% 30.05% 4.89% 104.44% -59.82% 124.00% -
  Horiz. % 175.00% 251.00% 193.00% 184.00% 90.00% 224.00% 100.00%
P/EPS 240.00 89.89 241.38 98.55 600.00 79.55 33.33 273.34%
  QoQ % 166.99% -62.76% 144.93% -83.58% 654.24% 138.67% -
  Horiz. % 720.07% 269.70% 724.21% 295.68% 1,800.18% 238.67% 100.00%
EY 0.42 1.11 0.41 1.01 0.17 1.26 3.00 -73.07%
  QoQ % -62.16% 170.73% -59.41% 494.12% -86.51% -58.00% -
  Horiz. % 14.00% 37.00% 13.67% 33.67% 5.67% 42.00% 100.00%
DY 0.00 1.85 0.00 0.00 0.00 2.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.45% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.46 0.81 0.54 0.52 0.23 0.54 0.28 39.27%
  QoQ % -43.21% 50.00% 3.85% 126.09% -57.41% 92.86% -
  Horiz. % 164.29% 289.29% 192.86% 185.71% 82.14% 192.86% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

165  166  534  1317 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 ARMADA 0.240.00 
 HOMERIZ-WB 0.29-0.015 
 GPACKET 0.43+0.025 
 IMPIANA 0.0250.00 
 HSI-H6R 0.39+0.025 
 HSI-C5J 0.145-0.035 
Partners & Brokers