Highlights

[CGB] YoY Quarter Result on 2010-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     2,109.48%    YoY -     705.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 13,825 14,279 16,685 17,346 17,006 15,337 12,002 2.38%
  YoY % -3.18% -14.42% -3.81% 2.00% 10.88% 27.79% -
  Horiz. % 115.19% 118.97% 139.02% 144.53% 141.69% 127.79% 100.00%
PBT -455 -61 549 2,583 354 181 8,659 -
  YoY % -645.90% -111.11% -78.75% 629.66% 95.58% -97.91% -
  Horiz. % -5.25% -0.70% 6.34% 29.83% 4.09% 2.09% 100.00%
Tax 0 0 -15 -20 -36 -10 -23 -
  YoY % 0.00% 0.00% 25.00% 44.44% -260.00% 56.52% -
  Horiz. % -0.00% -0.00% 65.22% 86.96% 156.52% 43.48% 100.00%
NP -455 -61 534 2,563 318 171 8,636 -
  YoY % -645.90% -111.42% -79.17% 705.97% 85.96% -98.02% -
  Horiz. % -5.27% -0.71% 6.18% 29.68% 3.68% 1.98% 100.00%
NP to SH -455 -61 534 2,563 318 171 8,636 -
  YoY % -645.90% -111.42% -79.17% 705.97% 85.96% -98.02% -
  Horiz. % -5.27% -0.71% 6.18% 29.68% 3.68% 1.98% 100.00%
Tax Rate - % - % 2.73 % 0.77 % 10.17 % 5.52 % 0.27 % -
  YoY % 0.00% 0.00% 254.55% -92.43% 84.24% 1,944.44% -
  Horiz. % 0.00% 0.00% 1,011.11% 285.19% 3,766.67% 2,044.44% 100.00%
Total Cost 14,280 14,340 16,151 14,783 16,688 15,166 3,366 27.21%
  YoY % -0.42% -11.21% 9.25% -11.42% 10.04% 350.56% -
  Horiz. % 424.24% 426.02% 479.83% 439.19% 495.78% 450.56% 100.00%
Net Worth 58,368 63,346 62,606 62,701 60,373 59,618 60,739 -0.66%
  YoY % -7.86% 1.18% -0.15% 3.86% 1.27% -1.85% -
  Horiz. % 96.10% 104.29% 103.07% 103.23% 99.40% 98.15% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 58,368 63,346 62,606 62,701 60,373 59,618 60,739 -0.66%
  YoY % -7.86% 1.18% -0.15% 3.86% 1.27% -1.85% -
  Horiz. % 96.10% 104.29% 103.07% 103.23% 99.40% 98.15% 100.00%
NOSH 45,959 46,923 46,034 45,767 46,086 46,216 45,668 0.11%
  YoY % -2.05% 1.93% 0.58% -0.69% -0.28% 1.20% -
  Horiz. % 100.64% 102.75% 100.80% 100.22% 100.92% 101.20% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -3.29 % -0.43 % 3.20 % 14.78 % 1.87 % 1.11 % 71.95 % -
  YoY % -665.12% -113.44% -78.35% 690.37% 68.47% -98.46% -
  Horiz. % -4.57% -0.60% 4.45% 20.54% 2.60% 1.54% 100.00%
ROE -0.78 % -0.10 % 0.85 % 4.09 % 0.53 % 0.29 % 14.22 % -
  YoY % -680.00% -111.76% -79.22% 671.70% 82.76% -97.96% -
  Horiz. % -5.49% -0.70% 5.98% 28.76% 3.73% 2.04% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.08 30.43 36.24 37.90 36.90 33.19 26.28 2.27%
  YoY % -1.15% -16.03% -4.38% 2.71% 11.18% 26.29% -
  Horiz. % 114.46% 115.79% 137.90% 144.22% 140.41% 126.29% 100.00%
EPS -0.99 -0.13 1.16 5.60 0.69 0.37 18.91 -
  YoY % -661.54% -111.21% -79.29% 711.59% 86.49% -98.04% -
  Horiz. % -5.24% -0.69% 6.13% 29.61% 3.65% 1.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2700 1.3500 1.3600 1.3700 1.3100 1.2900 1.3300 -0.77%
  YoY % -5.93% -0.74% -0.73% 4.58% 1.55% -3.01% -
  Horiz. % 95.49% 101.50% 102.26% 103.01% 98.50% 96.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.36 15.87 18.54 19.27 18.90 17.04 13.34 2.38%
  YoY % -3.21% -14.40% -3.79% 1.96% 10.92% 27.74% -
  Horiz. % 115.14% 118.97% 138.98% 144.45% 141.68% 127.74% 100.00%
EPS -0.51 -0.07 0.59 2.85 0.35 0.19 9.60 -
  YoY % -628.57% -111.86% -79.30% 714.29% 84.21% -98.02% -
  Horiz. % -5.31% -0.73% 6.15% 29.69% 3.65% 1.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6485 0.7038 0.6956 0.6967 0.6708 0.6624 0.6749 -0.66%
  YoY % -7.86% 1.18% -0.16% 3.86% 1.27% -1.85% -
  Horiz. % 96.09% 104.28% 103.07% 103.23% 99.39% 98.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.4850 0.4700 0.4800 0.8100 0.6800 0.4600 1.0900 -
P/RPS 1.61 1.54 1.32 2.14 1.84 1.39 4.15 -14.59%
  YoY % 4.55% 16.67% -38.32% 16.30% 32.37% -66.51% -
  Horiz. % 38.80% 37.11% 31.81% 51.57% 44.34% 33.49% 100.00%
P/EPS -48.99 -361.54 41.38 14.46 98.55 124.32 5.76 -
  YoY % 86.45% -973.71% 186.17% -85.33% -20.73% 2,058.33% -
  Horiz. % -850.52% -6,276.74% 718.40% 251.04% 1,710.94% 2,158.33% 100.00%
EY -2.04 -0.28 2.42 6.91 1.01 0.80 17.35 -
  YoY % -628.57% -111.57% -64.98% 584.16% 26.25% -95.39% -
  Horiz. % -11.76% -1.61% 13.95% 39.83% 5.82% 4.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.35 0.35 0.59 0.52 0.36 0.82 -12.02%
  YoY % 8.57% 0.00% -40.68% 13.46% 44.44% -56.10% -
  Horiz. % 46.34% 42.68% 42.68% 71.95% 63.41% 43.90% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 28/08/12 17/08/11 25/08/10 21/08/09 26/08/08 29/08/07 -
Price 0.4800 0.4300 0.4250 0.7000 0.6800 0.4200 0.8500 -
P/RPS 1.60 1.41 1.17 1.85 1.84 1.27 3.23 -11.04%
  YoY % 13.48% 20.51% -36.76% 0.54% 44.88% -60.68% -
  Horiz. % 49.54% 43.65% 36.22% 57.28% 56.97% 39.32% 100.00%
P/EPS -48.48 -330.77 36.64 12.50 98.55 113.51 4.49 -
  YoY % 85.34% -1,002.76% 193.12% -87.32% -13.18% 2,428.06% -
  Horiz. % -1,079.73% -7,366.82% 816.04% 278.40% 2,194.88% 2,528.06% 100.00%
EY -2.06 -0.30 2.73 8.00 1.01 0.88 22.25 -
  YoY % -586.67% -110.99% -65.88% 692.08% 14.77% -96.04% -
  Horiz. % -9.26% -1.35% 12.27% 35.96% 4.54% 3.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.32 0.31 0.51 0.52 0.33 0.64 -8.31%
  YoY % 18.75% 3.23% -39.22% -1.92% 57.58% -48.44% -
  Horiz. % 59.38% 50.00% 48.44% 79.69% 81.25% 51.56% 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