Highlights

[CGB] QoQ Quarter Result on 2010-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     2,109.48%    YoY -     705.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 16,809 16,032 16,419 17,346 15,918 14,817 16,397 1.67%
  QoQ % 4.85% -2.36% -5.34% 8.97% 7.43% -9.64% -
  Horiz. % 102.51% 97.77% 100.13% 105.79% 97.08% 90.36% 100.00%
PBT 319 -721 500 2,583 132 503 145 69.24%
  QoQ % 144.24% -244.20% -80.64% 1,856.82% -73.76% 246.90% -
  Horiz. % 220.00% -497.24% 344.83% 1,781.38% 91.03% 346.90% 100.00%
Tax -27 -124 -30 -20 -16 -89 -14 55.00%
  QoQ % 78.23% -313.33% -50.00% -25.00% 82.02% -535.71% -
  Horiz. % 192.86% 885.71% 214.29% 142.86% 114.29% 635.71% 100.00%
NP 292 -845 470 2,563 116 414 131 70.72%
  QoQ % 134.56% -279.79% -81.66% 2,109.48% -71.98% 216.03% -
  Horiz. % 222.90% -645.04% 358.78% 1,956.49% 88.55% 316.03% 100.00%
NP to SH 292 -845 470 2,563 116 414 131 70.72%
  QoQ % 134.56% -279.79% -81.66% 2,109.48% -71.98% 216.03% -
  Horiz. % 222.90% -645.04% 358.78% 1,956.49% 88.55% 316.03% 100.00%
Tax Rate 8.46 % - % 6.00 % 0.77 % 12.12 % 17.69 % 9.66 % -8.47%
  QoQ % 0.00% 0.00% 679.22% -93.65% -31.49% 83.13% -
  Horiz. % 87.58% 0.00% 62.11% 7.97% 125.47% 183.13% 100.00%
Total Cost 16,517 16,877 15,949 14,783 15,802 14,403 16,266 1.03%
  QoQ % -2.13% 5.82% 7.89% -6.45% 9.71% -11.45% -
  Horiz. % 101.54% 103.76% 98.05% 90.88% 97.15% 88.55% 100.00%
Net Worth 61,593 61,203 62,058 62,701 60,783 45,942 58,724 3.23%
  QoQ % 0.64% -1.38% -1.03% 3.16% 32.31% -21.77% -
  Horiz. % 104.89% 104.22% 105.68% 106.77% 103.51% 78.23% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 685 - - - 689 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.42% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 166.46 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 61,593 61,203 62,058 62,701 60,783 45,942 58,724 3.23%
  QoQ % 0.64% -1.38% -1.03% 3.16% 32.31% -21.77% -
  Horiz. % 104.89% 104.22% 105.68% 106.77% 103.51% 78.23% 100.00%
NOSH 45,625 45,674 45,631 45,767 46,400 45,942 45,172 0.67%
  QoQ % -0.11% 0.09% -0.30% -1.36% 1.00% 1.70% -
  Horiz. % 101.00% 101.11% 101.02% 101.32% 102.72% 101.70% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.74 % -5.27 % 2.86 % 14.78 % 0.73 % 2.79 % 0.80 % 67.95%
  QoQ % 133.02% -284.27% -80.65% 1,924.66% -73.84% 248.75% -
  Horiz. % 217.50% -658.75% 357.50% 1,847.50% 91.25% 348.75% 100.00%
ROE 0.47 % -1.38 % 0.76 % 4.09 % 0.19 % 0.90 % 0.22 % 65.95%
  QoQ % 134.06% -281.58% -81.42% 2,052.63% -78.89% 309.09% -
  Horiz. % 213.64% -627.27% 345.45% 1,859.09% 86.36% 409.09% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 36.84 35.10 35.98 37.90 34.31 32.25 36.30 0.99%
  QoQ % 4.96% -2.45% -5.07% 10.46% 6.39% -11.16% -
  Horiz. % 101.49% 96.69% 99.12% 104.41% 94.52% 88.84% 100.00%
EPS 0.64 -1.85 1.03 5.60 0.25 0.90 0.29 69.59%
  QoQ % 134.59% -279.61% -81.61% 2,140.00% -72.22% 210.34% -
  Horiz. % 220.69% -637.93% 355.17% 1,931.03% 86.21% 310.34% 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 1.3500 1.3400 1.3600 1.3700 1.3100 1.0000 1.3000 2.55%
  QoQ % 0.75% -1.47% -0.73% 4.58% 31.00% -23.08% -
  Horiz. % 103.85% 103.08% 104.62% 105.38% 100.77% 76.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.68 17.81 18.24 19.27 17.69 16.46 18.22 1.68%
  QoQ % 4.88% -2.36% -5.35% 8.93% 7.47% -9.66% -
  Horiz. % 102.52% 97.75% 100.11% 105.76% 97.09% 90.34% 100.00%
EPS 0.32 -0.94 0.52 2.85 0.13 0.46 0.15 65.80%
  QoQ % 134.04% -280.77% -81.75% 2,092.31% -71.74% 206.67% -
  Horiz. % 213.33% -626.67% 346.67% 1,900.00% 86.67% 306.67% 100.00%
DPS 0.00 0.76 0.00 0.00 0.00 0.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.70% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6844 0.6800 0.6895 0.6967 0.6754 0.5105 0.6525 3.24%
  QoQ % 0.65% -1.38% -1.03% 3.15% 32.30% -21.76% -
  Horiz. % 104.89% 104.21% 105.67% 106.77% 103.51% 78.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.5150 0.5000 0.8100 0.8100 0.8100 0.8400 0.6800 -
P/RPS 1.40 1.42 2.25 2.14 2.36 2.60 1.87 -17.56%
  QoQ % -1.41% -36.89% 5.14% -9.32% -9.23% 39.04% -
  Horiz. % 74.87% 75.94% 120.32% 114.44% 126.20% 139.04% 100.00%
P/EPS 80.47 -27.03 78.64 14.46 324.00 93.22 234.48 -51.01%
  QoQ % 397.71% -134.37% 443.85% -95.54% 247.56% -60.24% -
  Horiz. % 34.32% -11.53% 33.54% 6.17% 138.18% 39.76% 100.00%
EY 1.24 -3.70 1.27 6.91 0.31 1.07 0.43 102.73%
  QoQ % 133.51% -391.34% -81.62% 2,129.03% -71.03% 148.84% -
  Horiz. % 288.37% -860.47% 295.35% 1,606.98% 72.09% 248.84% 100.00%
DY 0.00 3.00 0.00 0.00 0.00 1.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 167.60% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.38 0.37 0.60 0.59 0.62 0.84 0.52 -18.88%
  QoQ % 2.70% -38.33% 1.69% -4.84% -26.19% 61.54% -
  Horiz. % 73.08% 71.15% 115.38% 113.46% 119.23% 161.54% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 28/02/11 23/11/10 25/08/10 25/05/10 24/02/10 24/11/09 -
Price 0.4700 0.5500 0.7800 0.7000 0.6000 0.8100 0.7000 -
P/RPS 1.28 1.57 2.17 1.85 1.75 2.51 1.93 -23.97%
  QoQ % -18.47% -27.65% 17.30% 5.71% -30.28% 30.05% -
  Horiz. % 66.32% 81.35% 112.44% 95.85% 90.67% 130.05% 100.00%
P/EPS 73.44 -29.73 75.73 12.50 240.00 89.89 241.38 -54.80%
  QoQ % 347.02% -139.26% 505.84% -94.79% 166.99% -62.76% -
  Horiz. % 30.43% -12.32% 31.37% 5.18% 99.43% 37.24% 100.00%
EY 1.36 -3.36 1.32 8.00 0.42 1.11 0.41 122.58%
  QoQ % 140.48% -354.55% -83.50% 1,804.76% -62.16% 170.73% -
  Horiz. % 331.71% -819.51% 321.95% 1,951.22% 102.44% 270.73% 100.00%
DY 0.00 2.73 0.00 0.00 0.00 1.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 147.57% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.35 0.41 0.57 0.51 0.46 0.81 0.54 -25.13%
  QoQ % -14.63% -28.07% 11.76% 10.87% -43.21% 50.00% -
  Horiz. % 64.81% 75.93% 105.56% 94.44% 85.19% 150.00% 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.
 


 

214  429  558  945 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.235+0.075 
 SAPNRG-WA 0.135+0.005 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
 ALAM-WA 0.065+0.01 
 ALAM 0.115+0.01 
Partners & Brokers