Highlights

[CGB] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 13,945 12,758 15,148 16,419 16,397 16,395 13,437 0.62%
  YoY % 9.30% -15.78% -7.74% 0.13% 0.01% 22.01% -
  Horiz. % 103.78% 94.95% 112.73% 122.19% 122.03% 122.01% 100.00%
PBT -126 -756 127 500 145 573 -1,060 -29.86%
  YoY % 83.33% -695.28% -74.60% 244.83% -74.69% 154.06% -
  Horiz. % 11.89% 71.32% -11.98% -47.17% -13.68% -54.06% 100.00%
Tax -13 0 -19 -30 -14 -80 0 -
  YoY % 0.00% 0.00% 36.67% -114.29% 82.50% 0.00% -
  Horiz. % 16.25% -0.00% 23.75% 37.50% 17.50% 100.00% -
NP -139 -756 108 470 131 493 -1,060 -28.70%
  YoY % 81.61% -800.00% -77.02% 258.78% -73.43% 146.51% -
  Horiz. % 13.11% 71.32% -10.19% -44.34% -12.36% -46.51% 100.00%
NP to SH -139 -756 108 470 131 493 -1,060 -28.70%
  YoY % 81.61% -800.00% -77.02% 258.78% -73.43% 146.51% -
  Horiz. % 13.11% 71.32% -10.19% -44.34% -12.36% -46.51% 100.00%
Tax Rate - % - % 14.96 % 6.00 % 9.66 % 13.96 % - % -
  YoY % 0.00% 0.00% 149.33% -37.89% -30.80% 0.00% -
  Horiz. % 0.00% 0.00% 107.16% 42.98% 69.20% 100.00% -
Total Cost 14,084 13,514 15,040 15,949 16,266 15,902 14,497 -0.48%
  YoY % 4.22% -10.15% -5.70% -1.95% 2.29% 9.69% -
  Horiz. % 97.15% 93.22% 103.75% 110.02% 112.20% 109.69% 100.00%
Net Worth 58,379 60,021 61,200 62,058 58,724 58,886 59,396 -0.29%
  YoY % -2.74% -1.93% -1.38% 5.68% -0.28% -0.86% -
  Horiz. % 98.29% 101.05% 103.04% 104.48% 98.87% 99.14% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 58,379 60,021 61,200 62,058 58,724 58,886 59,396 -0.29%
  YoY % -2.74% -1.93% -1.38% 5.68% -0.28% -0.86% -
  Horiz. % 98.29% 101.05% 103.04% 104.48% 98.87% 99.14% 100.00%
NOSH 46,333 45,818 45,000 45,631 45,172 45,648 45,689 0.23%
  YoY % 1.12% 1.82% -1.38% 1.02% -1.04% -0.09% -
  Horiz. % 101.41% 100.28% 98.49% 99.87% 98.87% 99.91% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -1.00 % -5.93 % 0.71 % 2.86 % 0.80 % 3.01 % -7.89 % -29.10%
  YoY % 83.14% -935.21% -75.17% 257.50% -73.42% 138.15% -
  Horiz. % 12.67% 75.16% -9.00% -36.25% -10.14% -38.15% 100.00%
ROE -0.24 % -1.26 % 0.18 % 0.76 % 0.22 % 0.84 % -1.78 % -28.37%
  YoY % 80.95% -800.00% -76.32% 245.45% -73.81% 147.19% -
  Horiz. % 13.48% 70.79% -10.11% -42.70% -12.36% -47.19% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.10 27.84 33.66 35.98 36.30 35.92 29.41 0.39%
  YoY % 8.12% -17.29% -6.45% -0.88% 1.06% 22.14% -
  Horiz. % 102.35% 94.66% 114.45% 122.34% 123.43% 122.14% 100.00%
EPS -0.30 -1.65 0.24 1.03 0.29 1.08 -2.32 -28.87%
  YoY % 81.82% -787.50% -76.70% 255.17% -73.15% 146.55% -
  Horiz. % 12.93% 71.12% -10.34% -44.40% -12.50% -46.55% 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 1.2600 1.3100 1.3600 1.3600 1.3000 1.2900 1.3000 -0.52%
  YoY % -3.82% -3.68% 0.00% 4.62% 0.78% -0.77% -
  Horiz. % 96.92% 100.77% 104.62% 104.62% 100.00% 99.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.49 14.18 16.83 18.24 18.22 18.22 14.93 0.62%
  YoY % 9.24% -15.75% -7.73% 0.11% 0.00% 22.04% -
  Horiz. % 103.75% 94.98% 112.73% 122.17% 122.04% 122.04% 100.00%
EPS -0.15 -0.84 0.12 0.52 0.15 0.55 -1.18 -29.07%
  YoY % 82.14% -800.00% -76.92% 246.67% -72.73% 146.61% -
  Horiz. % 12.71% 71.19% -10.17% -44.07% -12.71% -46.61% 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 0.6487 0.6669 0.6800 0.6895 0.6525 0.6543 0.6600 -0.29%
  YoY % -2.73% -1.93% -1.38% 5.67% -0.28% -0.86% -
  Horiz. % 98.29% 101.05% 103.03% 104.47% 98.86% 99.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.5500 0.4400 0.4250 0.8100 0.6800 0.7500 0.8000 -
P/RPS 1.83 1.58 1.26 2.25 1.87 2.09 2.72 -6.39%
  YoY % 15.82% 25.40% -44.00% 20.32% -10.53% -23.16% -
  Horiz. % 67.28% 58.09% 46.32% 82.72% 68.75% 76.84% 100.00%
P/EPS -183.33 -26.67 177.08 78.64 234.48 69.44 -34.48 32.08%
  YoY % -587.40% -115.06% 125.18% -66.46% 237.67% 301.39% -
  Horiz. % 531.70% 77.35% -513.57% -228.07% -680.05% -201.39% 100.00%
EY -0.55 -3.75 0.56 1.27 0.43 1.44 -2.90 -24.18%
  YoY % 85.33% -769.64% -55.91% 195.35% -70.14% 149.66% -
  Horiz. % 18.97% 129.31% -19.31% -43.79% -14.83% -49.66% 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 0.44 0.34 0.31 0.60 0.52 0.58 0.62 -5.55%
  YoY % 29.41% 9.68% -48.33% 15.38% -10.34% -6.45% -
  Horiz. % 70.97% 54.84% 50.00% 96.77% 83.87% 93.55% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 27/11/12 29/11/11 23/11/10 24/11/09 25/11/08 28/11/07 -
Price 0.5600 0.4200 0.4400 0.7800 0.7000 0.3600 0.7300 -
P/RPS 1.86 1.51 1.31 2.17 1.93 1.00 2.48 -4.68%
  YoY % 23.18% 15.27% -39.63% 12.44% 93.00% -59.68% -
  Horiz. % 75.00% 60.89% 52.82% 87.50% 77.82% 40.32% 100.00%
P/EPS -186.67 -25.45 183.33 75.73 241.38 33.33 -31.47 34.51%
  YoY % -633.48% -113.88% 142.08% -68.63% 624.21% 205.91% -
  Horiz. % 593.17% 80.87% -582.55% -240.64% -767.02% -105.91% 100.00%
EY -0.54 -3.93 0.55 1.32 0.41 3.00 -3.18 -25.56%
  YoY % 86.26% -814.55% -58.33% 221.95% -86.33% 194.34% -
  Horiz. % 16.98% 123.58% -17.30% -41.51% -12.89% -94.34% 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 0.44 0.32 0.32 0.57 0.54 0.28 0.56 -3.94%
  YoY % 37.50% 0.00% -43.86% 5.56% 92.86% -50.00% -
  Horiz. % 78.57% 57.14% 57.14% 101.79% 96.43% 50.00% 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.
 


 

320  162  549  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.315+0.015 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 HSI-C5P 0.35+0.055 
 SAPNRG-WA 0.130.00 
Partners & Brokers