Highlights

[CGB] QoQ Quarter Result on 2010-09-30 [#3]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -81.66%    YoY -     258.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,685 16,809 16,032 16,419 17,346 15,918 14,817 8.26%
  QoQ % -0.74% 4.85% -2.36% -5.34% 8.97% 7.43% -
  Horiz. % 112.61% 113.44% 108.20% 110.81% 117.07% 107.43% 100.00%
PBT 549 319 -721 500 2,583 132 503 6.02%
  QoQ % 72.10% 144.24% -244.20% -80.64% 1,856.82% -73.76% -
  Horiz. % 109.15% 63.42% -143.34% 99.40% 513.52% 26.24% 100.00%
Tax -15 -27 -124 -30 -20 -16 -89 -69.59%
  QoQ % 44.44% 78.23% -313.33% -50.00% -25.00% 82.02% -
  Horiz. % 16.85% 30.34% 139.33% 33.71% 22.47% 17.98% 100.00%
NP 534 292 -845 470 2,563 116 414 18.55%
  QoQ % 82.88% 134.56% -279.79% -81.66% 2,109.48% -71.98% -
  Horiz. % 128.99% 70.53% -204.11% 113.53% 619.08% 28.02% 100.00%
NP to SH 534 292 -845 470 2,563 116 414 18.55%
  QoQ % 82.88% 134.56% -279.79% -81.66% 2,109.48% -71.98% -
  Horiz. % 128.99% 70.53% -204.11% 113.53% 619.08% 28.02% 100.00%
Tax Rate 2.73 % 8.46 % - % 6.00 % 0.77 % 12.12 % 17.69 % -71.33%
  QoQ % -67.73% 0.00% 0.00% 679.22% -93.65% -31.49% -
  Horiz. % 15.43% 47.82% 0.00% 33.92% 4.35% 68.51% 100.00%
Total Cost 16,151 16,517 16,877 15,949 14,783 15,802 14,403 7.96%
  QoQ % -2.22% -2.13% 5.82% 7.89% -6.45% 9.71% -
  Horiz. % 112.14% 114.68% 117.18% 110.73% 102.64% 109.71% 100.00%
Net Worth 62,606 61,593 61,203 62,058 62,701 60,783 45,942 22.99%
  QoQ % 1.64% 0.64% -1.38% -1.03% 3.16% 32.31% -
  Horiz. % 136.27% 134.07% 133.22% 135.08% 136.48% 132.31% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 685 - - - 689 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 62,606 61,593 61,203 62,058 62,701 60,783 45,942 22.99%
  QoQ % 1.64% 0.64% -1.38% -1.03% 3.16% 32.31% -
  Horiz. % 136.27% 134.07% 133.22% 135.08% 136.48% 132.31% 100.00%
NOSH 46,034 45,625 45,674 45,631 45,767 46,400 45,942 0.13%
  QoQ % 0.90% -0.11% 0.09% -0.30% -1.36% 1.00% -
  Horiz. % 100.20% 99.31% 99.42% 99.32% 99.62% 101.00% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.20 % 1.74 % -5.27 % 2.86 % 14.78 % 0.73 % 2.79 % 9.60%
  QoQ % 83.91% 133.02% -284.27% -80.65% 1,924.66% -73.84% -
  Horiz. % 114.70% 62.37% -188.89% 102.51% 529.75% 26.16% 100.00%
ROE 0.85 % 0.47 % -1.38 % 0.76 % 4.09 % 0.19 % 0.90 % -3.75%
  QoQ % 80.85% 134.06% -281.58% -81.42% 2,052.63% -78.89% -
  Horiz. % 94.44% 52.22% -153.33% 84.44% 454.44% 21.11% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.24 36.84 35.10 35.98 37.90 34.31 32.25 8.11%
  QoQ % -1.63% 4.96% -2.45% -5.07% 10.46% 6.39% -
  Horiz. % 112.37% 114.23% 108.84% 111.57% 117.52% 106.39% 100.00%
EPS 1.16 0.64 -1.85 1.03 5.60 0.25 0.90 18.49%
  QoQ % 81.25% 134.59% -279.61% -81.61% 2,140.00% -72.22% -
  Horiz. % 128.89% 71.11% -205.56% 114.44% 622.22% 27.78% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3600 1.3500 1.3400 1.3600 1.3700 1.3100 1.0000 22.82%
  QoQ % 0.74% 0.75% -1.47% -0.73% 4.58% 31.00% -
  Horiz. % 136.00% 135.00% 134.00% 136.00% 137.00% 131.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.54 18.68 17.81 18.24 19.27 17.69 16.46 8.28%
  QoQ % -0.75% 4.88% -2.36% -5.35% 8.93% 7.47% -
  Horiz. % 112.64% 113.49% 108.20% 110.81% 117.07% 107.47% 100.00%
EPS 0.59 0.32 -0.94 0.52 2.85 0.13 0.46 18.10%
  QoQ % 84.37% 134.04% -280.77% -81.75% 2,092.31% -71.74% -
  Horiz. % 128.26% 69.57% -204.35% 113.04% 619.57% 28.26% 100.00%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.70% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6956 0.6844 0.6800 0.6895 0.6967 0.6754 0.5105 22.98%
  QoQ % 1.64% 0.65% -1.38% -1.03% 3.15% 32.30% -
  Horiz. % 136.26% 134.06% 133.20% 135.06% 136.47% 132.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4800 0.5150 0.5000 0.8100 0.8100 0.8100 0.8400 -
P/RPS 1.32 1.40 1.42 2.25 2.14 2.36 2.60 -36.44%
  QoQ % -5.71% -1.41% -36.89% 5.14% -9.32% -9.23% -
  Horiz. % 50.77% 53.85% 54.62% 86.54% 82.31% 90.77% 100.00%
P/EPS 41.38 80.47 -27.03 78.64 14.46 324.00 93.22 -41.90%
  QoQ % -48.58% 397.71% -134.37% 443.85% -95.54% 247.56% -
  Horiz. % 44.39% 86.32% -29.00% 84.36% 15.51% 347.56% 100.00%
EY 2.42 1.24 -3.70 1.27 6.91 0.31 1.07 72.56%
  QoQ % 95.16% 133.51% -391.34% -81.62% 2,129.03% -71.03% -
  Horiz. % 226.17% 115.89% -345.79% 118.69% 645.79% 28.97% 100.00%
DY 0.00 0.00 3.00 0.00 0.00 0.00 1.79 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 167.60% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.38 0.37 0.60 0.59 0.62 0.84 -44.30%
  QoQ % -7.89% 2.70% -38.33% 1.69% -4.84% -26.19% -
  Horiz. % 41.67% 45.24% 44.05% 71.43% 70.24% 73.81% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 18/05/11 28/02/11 23/11/10 25/08/10 25/05/10 24/02/10 -
Price 0.4250 0.4700 0.5500 0.7800 0.7000 0.6000 0.8100 -
P/RPS 1.17 1.28 1.57 2.17 1.85 1.75 2.51 -39.97%
  QoQ % -8.59% -18.47% -27.65% 17.30% 5.71% -30.28% -
  Horiz. % 46.61% 51.00% 62.55% 86.45% 73.71% 69.72% 100.00%
P/EPS 36.64 73.44 -29.73 75.73 12.50 240.00 89.89 -45.12%
  QoQ % -50.11% 347.02% -139.26% 505.84% -94.79% 166.99% -
  Horiz. % 40.76% 81.70% -33.07% 84.25% 13.91% 266.99% 100.00%
EY 2.73 1.36 -3.36 1.32 8.00 0.42 1.11 82.51%
  QoQ % 100.74% 140.48% -354.55% -83.50% 1,804.76% -62.16% -
  Horiz. % 245.95% 122.52% -302.70% 118.92% 720.72% 37.84% 100.00%
DY 0.00 0.00 2.73 0.00 0.00 0.00 1.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 147.57% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.31 0.35 0.41 0.57 0.51 0.46 0.81 -47.38%
  QoQ % -11.43% -14.63% -28.07% 11.76% 10.87% -43.21% -
  Horiz. % 38.27% 43.21% 50.62% 70.37% 62.96% 56.79% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers