Highlights

[CGB] QoQ Quarter Result on 2012-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     90.74%    YoY -     -111.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 14,649 13,104 12,758 14,279 13,436 14,461 15,148 -2.21%
  QoQ % 11.79% 2.71% -10.65% 6.27% -7.09% -4.54% -
  Horiz. % 96.71% 86.51% 84.22% 94.26% 88.70% 95.46% 100.00%
PBT 75 -1,616 -756 -61 -652 67 127 -29.59%
  QoQ % 104.64% -113.76% -1,139.34% 90.64% -1,073.13% -47.24% -
  Horiz. % 59.06% -1,272.44% -595.28% -48.03% -513.39% 52.76% 100.00%
Tax 13 8 0 0 -7 187 -19 -
  QoQ % 62.50% 0.00% 0.00% 0.00% -103.74% 1,084.21% -
  Horiz. % -68.42% -42.11% -0.00% -0.00% 36.84% -984.21% 100.00%
NP 88 -1,608 -756 -61 -659 254 108 -12.75%
  QoQ % 105.47% -112.70% -1,139.34% 90.74% -359.45% 135.19% -
  Horiz. % 81.48% -1,488.89% -700.00% -56.48% -610.19% 235.19% 100.00%
NP to SH 88 -1,608 -756 -61 -659 254 108 -12.75%
  QoQ % 105.47% -112.70% -1,139.34% 90.74% -359.45% 135.19% -
  Horiz. % 81.48% -1,488.89% -700.00% -56.48% -610.19% 235.19% 100.00%
Tax Rate -17.33 % - % - % - % - % -279.10 % 14.96 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1,965.64% -
  Horiz. % -115.84% 0.00% 0.00% 0.00% 0.00% -1,865.64% 100.00%
Total Cost 14,561 14,712 13,514 14,340 14,095 14,207 15,040 -2.13%
  QoQ % -1.03% 8.86% -5.76% 1.74% -0.79% -5.54% -
  Horiz. % 96.82% 97.82% 89.85% 95.35% 93.72% 94.46% 100.00%
Net Worth 59,284 58,535 60,021 63,346 61,781 62,807 61,200 -2.10%
  QoQ % 1.28% -2.48% -5.25% 2.53% -1.63% 2.63% -
  Horiz. % 96.87% 95.65% 98.07% 103.51% 100.95% 102.63% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 685 - - - 923 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.27% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 363.64 % - % -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 59,284 58,535 60,021 63,346 61,781 62,807 61,200 -2.10%
  QoQ % 1.28% -2.48% -5.25% 2.53% -1.63% 2.63% -
  Horiz. % 96.87% 95.65% 98.07% 103.51% 100.95% 102.63% 100.00%
NOSH 46,315 45,730 45,818 46,923 45,763 46,181 45,000 1.94%
  QoQ % 1.28% -0.19% -2.35% 2.53% -0.90% 2.63% -
  Horiz. % 102.92% 101.62% 101.82% 104.27% 101.70% 102.63% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.60 % -12.27 % -5.93 % -0.43 % -4.90 % 1.76 % 0.71 % -10.61%
  QoQ % 104.89% -106.91% -1,279.07% 91.22% -378.41% 147.89% -
  Horiz. % 84.51% -1,728.17% -835.21% -60.56% -690.14% 247.89% 100.00%
ROE 0.15 % -2.75 % -1.26 % -0.10 % -1.07 % 0.40 % 0.18 % -11.44%
  QoQ % 105.45% -118.25% -1,160.00% 90.65% -367.50% 122.22% -
  Horiz. % 83.33% -1,527.78% -700.00% -55.56% -594.44% 222.22% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.63 28.65 27.84 30.43 29.36 31.31 33.66 -4.06%
  QoQ % 10.40% 2.91% -8.51% 3.64% -6.23% -6.98% -
  Horiz. % 93.97% 85.12% 82.71% 90.40% 87.23% 93.02% 100.00%
EPS 0.19 -3.51 -1.65 -0.13 -1.44 0.55 0.24 -14.41%
  QoQ % 105.41% -112.73% -1,169.23% 90.97% -361.82% 129.17% -
  Horiz. % 79.17% -1,462.50% -687.50% -54.17% -600.00% 229.17% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2800 1.2800 1.3100 1.3500 1.3500 1.3600 1.3600 -3.96%
  QoQ % 0.00% -2.29% -2.96% 0.00% -0.74% 0.00% -
  Horiz. % 94.12% 94.12% 96.32% 99.26% 99.26% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.28 14.56 14.18 15.87 14.93 16.07 16.83 -2.19%
  QoQ % 11.81% 2.68% -10.65% 6.30% -7.09% -4.52% -
  Horiz. % 96.73% 86.51% 84.25% 94.30% 88.71% 95.48% 100.00%
EPS 0.10 -1.79 -0.84 -0.07 -0.73 0.28 0.12 -11.44%
  QoQ % 105.59% -113.10% -1,100.00% 90.41% -360.71% 133.33% -
  Horiz. % 83.33% -1,491.67% -700.00% -58.33% -608.33% 233.33% 100.00%
DPS 0.00 0.76 0.00 0.00 0.00 1.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.79% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6587 0.6504 0.6669 0.7038 0.6865 0.6979 0.6800 -2.10%
  QoQ % 1.28% -2.47% -5.24% 2.52% -1.63% 2.63% -
  Horiz. % 96.87% 95.65% 98.07% 103.50% 100.96% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4000 0.3800 0.4400 0.4700 0.4500 0.4500 0.4250 -
P/RPS 1.26 1.33 1.58 1.54 1.53 1.44 1.26 -
  QoQ % -5.26% -15.82% 2.60% 0.65% 6.25% 14.29% -
  Horiz. % 100.00% 105.56% 125.40% 122.22% 121.43% 114.29% 100.00%
P/EPS 210.53 -10.81 -26.67 -361.54 -31.25 81.82 177.08 12.21%
  QoQ % 2,047.55% 59.47% 92.62% -1,056.93% -138.19% -53.79% -
  Horiz. % 118.89% -6.10% -15.06% -204.17% -17.65% 46.21% 100.00%
EY 0.47 -9.25 -3.75 -0.28 -3.20 1.22 0.56 -11.01%
  QoQ % 105.08% -146.67% -1,239.29% 91.25% -362.30% 117.86% -
  Horiz. % 83.93% -1,651.79% -669.64% -50.00% -571.43% 217.86% 100.00%
DY 0.00 3.95 0.00 0.00 0.00 4.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.96% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.31 0.30 0.34 0.35 0.33 0.33 0.31 -
  QoQ % 3.33% -11.76% -2.86% 6.06% 0.00% 6.45% -
  Horiz. % 100.00% 96.77% 109.68% 112.90% 106.45% 106.45% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 27/11/12 28/08/12 30/05/12 29/02/12 29/11/11 -
Price 0.5000 0.4050 0.4200 0.4300 0.4700 0.4400 0.4400 -
P/RPS 1.58 1.41 1.51 1.41 1.60 1.41 1.31 13.29%
  QoQ % 12.06% -6.62% 7.09% -11.88% 13.48% 7.63% -
  Horiz. % 120.61% 107.63% 115.27% 107.63% 122.14% 107.63% 100.00%
P/EPS 263.16 -11.52 -25.45 -330.77 -32.64 80.00 183.33 27.22%
  QoQ % 2,384.37% 54.73% 92.31% -913.39% -140.80% -56.36% -
  Horiz. % 143.54% -6.28% -13.88% -180.42% -17.80% 43.64% 100.00%
EY 0.38 -8.68 -3.93 -0.30 -3.06 1.25 0.55 -21.83%
  QoQ % 104.38% -120.87% -1,210.00% 90.20% -344.80% 127.27% -
  Horiz. % 69.09% -1,578.18% -714.55% -54.55% -556.36% 227.27% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 4.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.32% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.39 0.32 0.32 0.32 0.35 0.32 0.32 14.08%
  QoQ % 21.87% 0.00% 0.00% -8.57% 9.38% 0.00% -
  Horiz. % 121.88% 100.00% 100.00% 100.00% 109.38% 100.00% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers