Highlights

[CGB] QoQ Quarter Result on 2010-03-31 [#1]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -71.98%    YoY -     452.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 16,032 16,419 17,346 15,918 14,817 16,397 17,006 -3.85%
  QoQ % -2.36% -5.34% 8.97% 7.43% -9.64% -3.58% -
  Horiz. % 94.27% 96.55% 102.00% 93.60% 87.13% 96.42% 100.00%
PBT -721 500 2,583 132 503 145 354 -
  QoQ % -244.20% -80.64% 1,856.82% -73.76% 246.90% -59.04% -
  Horiz. % -203.67% 141.24% 729.66% 37.29% 142.09% 40.96% 100.00%
Tax -124 -30 -20 -16 -89 -14 -36 127.56%
  QoQ % -313.33% -50.00% -25.00% 82.02% -535.71% 61.11% -
  Horiz. % 344.44% 83.33% 55.56% 44.44% 247.22% 38.89% 100.00%
NP -845 470 2,563 116 414 131 318 -
  QoQ % -279.79% -81.66% 2,109.48% -71.98% 216.03% -58.81% -
  Horiz. % -265.72% 147.80% 805.97% 36.48% 130.19% 41.19% 100.00%
NP to SH -845 470 2,563 116 414 131 318 -
  QoQ % -279.79% -81.66% 2,109.48% -71.98% 216.03% -58.81% -
  Horiz. % -265.72% 147.80% 805.97% 36.48% 130.19% 41.19% 100.00%
Tax Rate - % 6.00 % 0.77 % 12.12 % 17.69 % 9.66 % 10.17 % -
  QoQ % 0.00% 679.22% -93.65% -31.49% 83.13% -5.01% -
  Horiz. % 0.00% 59.00% 7.57% 119.17% 173.94% 94.99% 100.00%
Total Cost 16,877 15,949 14,783 15,802 14,403 16,266 16,688 0.75%
  QoQ % 5.82% 7.89% -6.45% 9.71% -11.45% -2.53% -
  Horiz. % 101.13% 95.57% 88.58% 94.69% 86.31% 97.47% 100.00%
Net Worth 61,203 62,058 62,701 60,783 45,942 58,724 60,373 0.91%
  QoQ % -1.38% -1.03% 3.16% 32.31% -21.77% -2.73% -
  Horiz. % 101.37% 102.79% 103.86% 100.68% 76.10% 97.27% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 685 - - - 689 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 61,203 62,058 62,701 60,783 45,942 58,724 60,373 0.91%
  QoQ % -1.38% -1.03% 3.16% 32.31% -21.77% -2.73% -
  Horiz. % 101.37% 102.79% 103.86% 100.68% 76.10% 97.27% 100.00%
NOSH 45,674 45,631 45,767 46,400 45,942 45,172 46,086 -0.60%
  QoQ % 0.09% -0.30% -1.36% 1.00% 1.70% -1.98% -
  Horiz. % 99.10% 99.01% 99.31% 100.68% 99.69% 98.02% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -5.27 % 2.86 % 14.78 % 0.73 % 2.79 % 0.80 % 1.87 % -
  QoQ % -284.27% -80.65% 1,924.66% -73.84% 248.75% -57.22% -
  Horiz. % -281.82% 152.94% 790.37% 39.04% 149.20% 42.78% 100.00%
ROE -1.38 % 0.76 % 4.09 % 0.19 % 0.90 % 0.22 % 0.53 % -
  QoQ % -281.58% -81.42% 2,052.63% -78.89% 309.09% -58.49% -
  Horiz. % -260.38% 143.40% 771.70% 35.85% 169.81% 41.51% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.10 35.98 37.90 34.31 32.25 36.30 36.90 -3.27%
  QoQ % -2.45% -5.07% 10.46% 6.39% -11.16% -1.63% -
  Horiz. % 95.12% 97.51% 102.71% 92.98% 87.40% 98.37% 100.00%
EPS -1.85 1.03 5.60 0.25 0.90 0.29 0.69 -
  QoQ % -279.61% -81.61% 2,140.00% -72.22% 210.34% -57.97% -
  Horiz. % -268.12% 149.28% 811.59% 36.23% 130.43% 42.03% 100.00%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3400 1.3600 1.3700 1.3100 1.0000 1.3000 1.3100 1.52%
  QoQ % -1.47% -0.73% 4.58% 31.00% -23.08% -0.76% -
  Horiz. % 102.29% 103.82% 104.58% 100.00% 76.34% 99.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.81 18.24 19.27 17.69 16.46 18.22 18.90 -3.87%
  QoQ % -2.36% -5.35% 8.93% 7.47% -9.66% -3.60% -
  Horiz. % 94.23% 96.51% 101.96% 93.60% 87.09% 96.40% 100.00%
EPS -0.94 0.52 2.85 0.13 0.46 0.15 0.35 -
  QoQ % -280.77% -81.75% 2,092.31% -71.74% 206.67% -57.14% -
  Horiz. % -268.57% 148.57% 814.29% 37.14% 131.43% 42.86% 100.00%
DPS 0.76 0.00 0.00 0.00 0.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.70% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6800 0.6895 0.6967 0.6754 0.5105 0.6525 0.6708 0.91%
  QoQ % -1.38% -1.03% 3.15% 32.30% -21.76% -2.73% -
  Horiz. % 101.37% 102.79% 103.86% 100.69% 76.10% 97.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.5000 0.8100 0.8100 0.8100 0.8400 0.6800 0.6800 -
P/RPS 1.42 2.25 2.14 2.36 2.60 1.87 1.84 -15.82%
  QoQ % -36.89% 5.14% -9.32% -9.23% 39.04% 1.63% -
  Horiz. % 77.17% 122.28% 116.30% 128.26% 141.30% 101.63% 100.00%
P/EPS -27.03 78.64 14.46 324.00 93.22 234.48 98.55 -
  QoQ % -134.37% 443.85% -95.54% 247.56% -60.24% 137.93% -
  Horiz. % -27.43% 79.80% 14.67% 328.77% 94.59% 237.93% 100.00%
EY -3.70 1.27 6.91 0.31 1.07 0.43 1.01 -
  QoQ % -391.34% -81.62% 2,129.03% -71.03% 148.84% -57.43% -
  Horiz. % -366.34% 125.74% 684.16% 30.69% 105.94% 42.57% 100.00%
DY 3.00 0.00 0.00 0.00 1.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 167.60% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.37 0.60 0.59 0.62 0.84 0.52 0.52 -20.25%
  QoQ % -38.33% 1.69% -4.84% -26.19% 61.54% 0.00% -
  Horiz. % 71.15% 115.38% 113.46% 119.23% 161.54% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 25/08/10 25/05/10 24/02/10 24/11/09 21/08/09 -
Price 0.5500 0.7800 0.7000 0.6000 0.8100 0.7000 0.6800 -
P/RPS 1.57 2.17 1.85 1.75 2.51 1.93 1.84 -10.01%
  QoQ % -27.65% 17.30% 5.71% -30.28% 30.05% 4.89% -
  Horiz. % 85.33% 117.93% 100.54% 95.11% 136.41% 104.89% 100.00%
P/EPS -29.73 75.73 12.50 240.00 89.89 241.38 98.55 -
  QoQ % -139.26% 505.84% -94.79% 166.99% -62.76% 144.93% -
  Horiz. % -30.17% 76.84% 12.68% 243.53% 91.21% 244.93% 100.00%
EY -3.36 1.32 8.00 0.42 1.11 0.41 1.01 -
  QoQ % -354.55% -83.50% 1,804.76% -62.16% 170.73% -59.41% -
  Horiz. % -332.67% 130.69% 792.08% 41.58% 109.90% 40.59% 100.00%
DY 2.73 0.00 0.00 0.00 1.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 147.57% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.41 0.57 0.51 0.46 0.81 0.54 0.52 -14.62%
  QoQ % -28.07% 11.76% 10.87% -43.21% 50.00% 3.85% -
  Horiz. % 78.85% 109.62% 98.08% 88.46% 155.77% 103.85% 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.
 


 

252  227  575  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.005 
 EFORCE 0.725+0.07 
 KNM 0.37+0.005 
 GPACKET 0.525+0.02 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 MYEG 1.68+0.07 
 ISTONE 0.2050.00 
 ARMADA 0.235+0.005 
 EKOVEST 0.8450.00 
Partners & Brokers