Highlights

[CGB] QoQ Quarter Result on 2012-12-31 [#4]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -112.70%    YoY -     -733.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,945 13,825 14,649 13,104 12,758 14,279 13,436 2.51%
  QoQ % 0.87% -5.62% 11.79% 2.71% -10.65% 6.27% -
  Horiz. % 103.79% 102.90% 109.03% 97.53% 94.95% 106.27% 100.00%
PBT -126 -455 75 -1,616 -756 -61 -652 -66.54%
  QoQ % 72.31% -706.67% 104.64% -113.76% -1,139.34% 90.64% -
  Horiz. % 19.33% 69.79% -11.50% 247.85% 115.95% 9.36% 100.00%
Tax -13 0 13 8 0 0 -7 51.03%
  QoQ % 0.00% 0.00% 62.50% 0.00% 0.00% 0.00% -
  Horiz. % 185.71% -0.00% -185.71% -114.29% -0.00% -0.00% 100.00%
NP -139 -455 88 -1,608 -756 -61 -659 -64.53%
  QoQ % 69.45% -617.05% 105.47% -112.70% -1,139.34% 90.74% -
  Horiz. % 21.09% 69.04% -13.35% 244.01% 114.72% 9.26% 100.00%
NP to SH -139 -455 88 -1,608 -756 -61 -659 -64.53%
  QoQ % 69.45% -617.05% 105.47% -112.70% -1,139.34% 90.74% -
  Horiz. % 21.09% 69.04% -13.35% 244.01% 114.72% 9.26% 100.00%
Tax Rate - % - % -17.33 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 14,084 14,280 14,561 14,712 13,514 14,340 14,095 -0.05%
  QoQ % -1.37% -1.93% -1.03% 8.86% -5.76% 1.74% -
  Horiz. % 99.92% 101.31% 103.31% 104.38% 95.88% 101.74% 100.00%
Net Worth 58,379 58,368 59,284 58,535 60,021 63,346 61,781 -3.70%
  QoQ % 0.02% -1.54% 1.28% -2.48% -5.25% 2.53% -
  Horiz. % 94.49% 94.48% 95.96% 94.75% 97.15% 102.53% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 685 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 58,379 58,368 59,284 58,535 60,021 63,346 61,781 -3.70%
  QoQ % 0.02% -1.54% 1.28% -2.48% -5.25% 2.53% -
  Horiz. % 94.49% 94.48% 95.96% 94.75% 97.15% 102.53% 100.00%
NOSH 46,333 45,959 46,315 45,730 45,818 46,923 45,763 0.83%
  QoQ % 0.81% -0.77% 1.28% -0.19% -2.35% 2.53% -
  Horiz. % 101.24% 100.43% 101.21% 99.93% 100.12% 102.53% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.00 % -3.29 % 0.60 % -12.27 % -5.93 % -0.43 % -4.90 % -65.30%
  QoQ % 69.60% -648.33% 104.89% -106.91% -1,279.07% 91.22% -
  Horiz. % 20.41% 67.14% -12.24% 250.41% 121.02% 8.78% 100.00%
ROE -0.24 % -0.78 % 0.15 % -2.75 % -1.26 % -0.10 % -1.07 % -63.05%
  QoQ % 69.23% -620.00% 105.45% -118.25% -1,160.00% 90.65% -
  Horiz. % 22.43% 72.90% -14.02% 257.01% 117.76% 9.35% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.10 30.08 31.63 28.65 27.84 30.43 29.36 1.67%
  QoQ % 0.07% -4.90% 10.40% 2.91% -8.51% 3.64% -
  Horiz. % 102.52% 102.45% 107.73% 97.58% 94.82% 103.64% 100.00%
EPS -0.30 -0.99 0.19 -3.51 -1.65 -0.13 -1.44 -64.82%
  QoQ % 69.70% -621.05% 105.41% -112.73% -1,169.23% 90.97% -
  Horiz. % 20.83% 68.75% -13.19% 243.75% 114.58% 9.03% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2600 1.2700 1.2800 1.2800 1.3100 1.3500 1.3500 -4.49%
  QoQ % -0.79% -0.78% 0.00% -2.29% -2.96% 0.00% -
  Horiz. % 93.33% 94.07% 94.81% 94.81% 97.04% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.49 15.36 16.28 14.56 14.18 15.87 14.93 2.48%
  QoQ % 0.85% -5.65% 11.81% 2.68% -10.65% 6.30% -
  Horiz. % 103.75% 102.88% 109.04% 97.52% 94.98% 106.30% 100.00%
EPS -0.15 -0.51 0.10 -1.79 -0.84 -0.07 -0.73 -65.15%
  QoQ % 70.59% -610.00% 105.59% -113.10% -1,100.00% 90.41% -
  Horiz. % 20.55% 69.86% -13.70% 245.21% 115.07% 9.59% 100.00%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6487 0.6485 0.6587 0.6504 0.6669 0.7038 0.6865 -3.70%
  QoQ % 0.03% -1.55% 1.28% -2.47% -5.24% 2.52% -
  Horiz. % 94.49% 94.46% 95.95% 94.74% 97.14% 102.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.5500 0.4850 0.4000 0.3800 0.4400 0.4700 0.4500 -
P/RPS 1.83 1.61 1.26 1.33 1.58 1.54 1.53 12.67%
  QoQ % 13.66% 27.78% -5.26% -15.82% 2.60% 0.65% -
  Horiz. % 119.61% 105.23% 82.35% 86.93% 103.27% 100.65% 100.00%
P/EPS -183.33 -48.99 210.53 -10.81 -26.67 -361.54 -31.25 224.93%
  QoQ % -274.22% -123.27% 2,047.55% 59.47% 92.62% -1,056.93% -
  Horiz. % 586.66% 156.77% -673.70% 34.59% 85.34% 1,156.93% 100.00%
EY -0.55 -2.04 0.47 -9.25 -3.75 -0.28 -3.20 -69.05%
  QoQ % 73.04% -534.04% 105.08% -146.67% -1,239.29% 91.25% -
  Horiz. % 17.19% 63.75% -14.69% 289.06% 117.19% 8.75% 100.00%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.44 0.38 0.31 0.30 0.34 0.35 0.33 21.12%
  QoQ % 15.79% 22.58% 3.33% -11.76% -2.86% 6.06% -
  Horiz. % 133.33% 115.15% 93.94% 90.91% 103.03% 106.06% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 23/08/13 30/05/13 26/02/13 27/11/12 28/08/12 30/05/12 -
Price 0.5600 0.4800 0.5000 0.4050 0.4200 0.4300 0.4700 -
P/RPS 1.86 1.60 1.58 1.41 1.51 1.41 1.60 10.55%
  QoQ % 16.25% 1.27% 12.06% -6.62% 7.09% -11.88% -
  Horiz. % 116.25% 100.00% 98.75% 88.12% 94.38% 88.12% 100.00%
P/EPS -186.67 -48.48 263.16 -11.52 -25.45 -330.77 -32.64 219.46%
  QoQ % -285.05% -118.42% 2,384.37% 54.73% 92.31% -913.39% -
  Horiz. % 571.91% 148.53% -806.25% 35.29% 77.97% 1,013.39% 100.00%
EY -0.54 -2.06 0.38 -8.68 -3.93 -0.30 -3.06 -68.51%
  QoQ % 73.79% -642.11% 104.38% -120.87% -1,210.00% 90.20% -
  Horiz. % 17.65% 67.32% -12.42% 283.66% 128.43% 9.80% 100.00%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.44 0.38 0.39 0.32 0.32 0.32 0.35 16.47%
  QoQ % 15.79% -2.56% 21.87% 0.00% 0.00% -8.57% -
  Horiz. % 125.71% 108.57% 111.43% 91.43% 91.43% 91.43% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers