Highlights

[CGB] QoQ Quarter Result on 2012-03-31 [#1]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -359.45%    YoY -     -325.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 13,104 12,758 14,279 13,436 14,461 15,148 16,685 -14.81%
  QoQ % 2.71% -10.65% 6.27% -7.09% -4.54% -9.21% -
  Horiz. % 78.54% 76.46% 85.58% 80.53% 86.67% 90.79% 100.00%
PBT -1,616 -756 -61 -652 67 127 549 -
  QoQ % -113.76% -1,139.34% 90.64% -1,073.13% -47.24% -76.87% -
  Horiz. % -294.35% -137.70% -11.11% -118.76% 12.20% 23.13% 100.00%
Tax 8 0 0 -7 187 -19 -15 -
  QoQ % 0.00% 0.00% 0.00% -103.74% 1,084.21% -26.67% -
  Horiz. % -53.33% -0.00% -0.00% 46.67% -1,246.67% 126.67% 100.00%
NP -1,608 -756 -61 -659 254 108 534 -
  QoQ % -112.70% -1,139.34% 90.74% -359.45% 135.19% -79.78% -
  Horiz. % -301.12% -141.57% -11.42% -123.41% 47.57% 20.22% 100.00%
NP to SH -1,608 -756 -61 -659 254 108 534 -
  QoQ % -112.70% -1,139.34% 90.74% -359.45% 135.19% -79.78% -
  Horiz. % -301.12% -141.57% -11.42% -123.41% 47.57% 20.22% 100.00%
Tax Rate - % - % - % - % -279.10 % 14.96 % 2.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -1,965.64% 447.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -10,223.44% 547.99% 100.00%
Total Cost 14,712 13,514 14,340 14,095 14,207 15,040 16,151 -6.01%
  QoQ % 8.86% -5.76% 1.74% -0.79% -5.54% -6.88% -
  Horiz. % 91.09% 83.67% 88.79% 87.27% 87.96% 93.12% 100.00%
Net Worth 58,535 60,021 63,346 61,781 62,807 61,200 62,606 -4.36%
  QoQ % -2.48% -5.25% 2.53% -1.63% 2.63% -2.25% -
  Horiz. % 93.50% 95.87% 101.18% 98.68% 100.32% 97.75% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 685 - - - 923 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 58,535 60,021 63,346 61,781 62,807 61,200 62,606 -4.36%
  QoQ % -2.48% -5.25% 2.53% -1.63% 2.63% -2.25% -
  Horiz. % 93.50% 95.87% 101.18% 98.68% 100.32% 97.75% 100.00%
NOSH 45,730 45,818 46,923 45,763 46,181 45,000 46,034 -0.44%
  QoQ % -0.19% -2.35% 2.53% -0.90% 2.63% -2.25% -
  Horiz. % 99.34% 99.53% 101.93% 99.41% 100.32% 97.75% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -12.27 % -5.93 % -0.43 % -4.90 % 1.76 % 0.71 % 3.20 % -
  QoQ % -106.91% -1,279.07% 91.22% -378.41% 147.89% -77.81% -
  Horiz. % -383.44% -185.31% -13.44% -153.12% 55.00% 22.19% 100.00%
ROE -2.75 % -1.26 % -0.10 % -1.07 % 0.40 % 0.18 % 0.85 % -
  QoQ % -118.25% -1,160.00% 90.65% -367.50% 122.22% -78.82% -
  Horiz. % -323.53% -148.24% -11.76% -125.88% 47.06% 21.18% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.65 27.84 30.43 29.36 31.31 33.66 36.24 -14.44%
  QoQ % 2.91% -8.51% 3.64% -6.23% -6.98% -7.12% -
  Horiz. % 79.06% 76.82% 83.97% 81.02% 86.40% 92.88% 100.00%
EPS -3.51 -1.65 -0.13 -1.44 0.55 0.24 1.16 -
  QoQ % -112.73% -1,169.23% 90.97% -361.82% 129.17% -79.31% -
  Horiz. % -302.59% -142.24% -11.21% -124.14% 47.41% 20.69% 100.00%
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2800 1.3100 1.3500 1.3500 1.3600 1.3600 1.3600 -3.94%
  QoQ % -2.29% -2.96% 0.00% -0.74% 0.00% 0.00% -
  Horiz. % 94.12% 96.32% 99.26% 99.26% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.56 14.18 15.87 14.93 16.07 16.83 18.54 -14.82%
  QoQ % 2.68% -10.65% 6.30% -7.09% -4.52% -9.22% -
  Horiz. % 78.53% 76.48% 85.60% 80.53% 86.68% 90.78% 100.00%
EPS -1.79 -0.84 -0.07 -0.73 0.28 0.12 0.59 -
  QoQ % -113.10% -1,100.00% 90.41% -360.71% 133.33% -79.66% -
  Horiz. % -303.39% -142.37% -11.86% -123.73% 47.46% 20.34% 100.00%
DPS 0.76 0.00 0.00 0.00 1.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.79% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6504 0.6669 0.7038 0.6865 0.6979 0.6800 0.6956 -4.36%
  QoQ % -2.47% -5.24% 2.52% -1.63% 2.63% -2.24% -
  Horiz. % 93.50% 95.87% 101.18% 98.69% 100.33% 97.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3800 0.4400 0.4700 0.4500 0.4500 0.4250 0.4800 -
P/RPS 1.33 1.58 1.54 1.53 1.44 1.26 1.32 0.50%
  QoQ % -15.82% 2.60% 0.65% 6.25% 14.29% -4.55% -
  Horiz. % 100.76% 119.70% 116.67% 115.91% 109.09% 95.45% 100.00%
P/EPS -10.81 -26.67 -361.54 -31.25 81.82 177.08 41.38 -
  QoQ % 59.47% 92.62% -1,056.93% -138.19% -53.79% 327.94% -
  Horiz. % -26.12% -64.45% -873.71% -75.52% 197.73% 427.94% 100.00%
EY -9.25 -3.75 -0.28 -3.20 1.22 0.56 2.42 -
  QoQ % -146.67% -1,239.29% 91.25% -362.30% 117.86% -76.86% -
  Horiz. % -382.23% -154.96% -11.57% -132.23% 50.41% 23.14% 100.00%
DY 3.95 0.00 0.00 0.00 4.44 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.96% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.30 0.34 0.35 0.33 0.33 0.31 0.35 -9.72%
  QoQ % -11.76% -2.86% 6.06% 0.00% 6.45% -11.43% -
  Horiz. % 85.71% 97.14% 100.00% 94.29% 94.29% 88.57% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 30/05/12 29/02/12 29/11/11 17/08/11 -
Price 0.4050 0.4200 0.4300 0.4700 0.4400 0.4400 0.4250 -
P/RPS 1.41 1.51 1.41 1.60 1.41 1.31 1.17 13.18%
  QoQ % -6.62% 7.09% -11.88% 13.48% 7.63% 11.97% -
  Horiz. % 120.51% 129.06% 120.51% 136.75% 120.51% 111.97% 100.00%
P/EPS -11.52 -25.45 -330.77 -32.64 80.00 183.33 36.64 -
  QoQ % 54.73% 92.31% -913.39% -140.80% -56.36% 400.35% -
  Horiz. % -31.44% -69.46% -902.76% -89.08% 218.34% 500.35% 100.00%
EY -8.68 -3.93 -0.30 -3.06 1.25 0.55 2.73 -
  QoQ % -120.87% -1,210.00% 90.20% -344.80% 127.27% -79.85% -
  Horiz. % -317.95% -143.96% -10.99% -112.09% 45.79% 20.15% 100.00%
DY 3.70 0.00 0.00 0.00 4.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.32% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.32 0.32 0.35 0.32 0.32 0.31 2.13%
  QoQ % 0.00% 0.00% -8.57% 9.38% 0.00% 3.23% -
  Horiz. % 103.23% 103.23% 103.23% 112.90% 103.23% 103.23% 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