Highlights

[CGB] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 14,649 13,436 16,809 15,918 14,065 14,412 11,210 4.56%
  YoY % 9.03% -20.07% 5.60% 13.17% -2.41% 28.56% -
  Horiz. % 130.68% 119.86% 149.95% 142.00% 125.47% 128.56% 100.00%
PBT 75 -652 319 132 21 110 -881 -
  YoY % 111.50% -304.39% 141.67% 528.57% -80.91% 112.49% -
  Horiz. % -8.51% 74.01% -36.21% -14.98% -2.38% -12.49% 100.00%
Tax 13 -7 -27 -16 0 -10 0 -
  YoY % 285.71% 74.07% -68.75% 0.00% 0.00% 0.00% -
  Horiz. % -130.00% 70.00% 270.00% 160.00% -0.00% 100.00% -
NP 88 -659 292 116 21 100 -881 -
  YoY % 113.35% -325.68% 151.72% 452.38% -79.00% 111.35% -
  Horiz. % -9.99% 74.80% -33.14% -13.17% -2.38% -11.35% 100.00%
NP to SH 88 -659 292 116 21 100 -881 -
  YoY % 113.35% -325.68% 151.72% 452.38% -79.00% 111.35% -
  Horiz. % -9.99% 74.80% -33.14% -13.17% -2.38% -11.35% 100.00%
Tax Rate -17.33 % - % 8.46 % 12.12 % - % 9.09 % - % -
  YoY % 0.00% 0.00% -30.20% 0.00% 0.00% 0.00% -
  Horiz. % -190.65% 0.00% 93.07% 133.33% 0.00% 100.00% -
Total Cost 14,561 14,095 16,517 15,802 14,044 14,312 12,091 3.14%
  YoY % 3.31% -14.66% 4.52% 12.52% -1.87% 18.37% -
  Horiz. % 120.43% 116.57% 136.61% 130.69% 116.15% 118.37% 100.00%
Net Worth 59,284 61,781 61,593 60,783 54,599 58,636 52,309 2.11%
  YoY % -4.04% 0.30% 1.33% 11.33% -6.88% 12.10% -
  Horiz. % 113.33% 118.11% 117.75% 116.20% 104.38% 112.10% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 59,284 61,781 61,593 60,783 54,599 58,636 52,309 2.11%
  YoY % -4.04% 0.30% 1.33% 11.33% -6.88% 12.10% -
  Horiz. % 113.33% 118.11% 117.75% 116.20% 104.38% 112.10% 100.00%
NOSH 46,315 45,763 45,625 46,400 41,999 45,454 45,885 0.16%
  YoY % 1.21% 0.30% -1.67% 10.48% -7.60% -0.94% -
  Horiz. % 100.94% 99.74% 99.43% 101.12% 91.53% 99.06% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.60 % -4.90 % 1.74 % 0.73 % 0.15 % 0.69 % -7.86 % -
  YoY % 112.24% -381.61% 138.36% 386.67% -78.26% 108.78% -
  Horiz. % -7.63% 62.34% -22.14% -9.29% -1.91% -8.78% 100.00%
ROE 0.15 % -1.07 % 0.47 % 0.19 % 0.04 % 0.17 % -1.68 % -
  YoY % 114.02% -327.66% 147.37% 375.00% -76.47% 110.12% -
  Horiz. % -8.93% 63.69% -27.98% -11.31% -2.38% -10.12% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.63 29.36 36.84 34.31 33.49 31.71 24.43 4.39%
  YoY % 7.73% -20.30% 7.37% 2.45% 5.61% 29.80% -
  Horiz. % 129.47% 120.18% 150.80% 140.44% 137.09% 129.80% 100.00%
EPS 0.19 -1.44 0.64 0.25 0.05 0.22 -1.92 -
  YoY % 113.19% -325.00% 156.00% 400.00% -77.27% 111.46% -
  Horiz. % -9.90% 75.00% -33.33% -13.02% -2.60% -11.46% 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 1.2800 1.3500 1.3500 1.3100 1.3000 1.2900 1.1400 1.95%
  YoY % -5.19% 0.00% 3.05% 0.77% 0.78% 13.16% -
  Horiz. % 112.28% 118.42% 118.42% 114.91% 114.04% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 16.28 14.93 18.68 17.69 15.63 16.01 12.46 4.55%
  YoY % 9.04% -20.07% 5.60% 13.18% -2.37% 28.49% -
  Horiz. % 130.66% 119.82% 149.92% 141.97% 125.44% 128.49% 100.00%
EPS 0.10 -0.73 0.32 0.13 0.02 0.11 -0.98 -
  YoY % 113.70% -328.12% 146.15% 550.00% -81.82% 111.22% -
  Horiz. % -10.20% 74.49% -32.65% -13.27% -2.04% -11.22% 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 0.6587 0.6865 0.6844 0.6754 0.6067 0.6515 0.5812 2.11%
  YoY % -4.05% 0.31% 1.33% 11.32% -6.88% 12.10% -
  Horiz. % 113.33% 118.12% 117.76% 116.21% 104.39% 112.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4000 0.4500 0.5150 0.8100 0.6500 0.4900 0.8700 -
P/RPS 1.26 1.53 1.40 2.36 1.94 1.55 3.56 -15.88%
  YoY % -17.65% 9.29% -40.68% 21.65% 25.16% -56.46% -
  Horiz. % 35.39% 42.98% 39.33% 66.29% 54.49% 43.54% 100.00%
P/EPS 210.53 -31.25 80.47 324.00 1,300.00 222.73 -45.31 -
  YoY % 773.70% -138.83% -75.16% -75.08% 483.67% 591.57% -
  Horiz. % -464.64% 68.97% -177.60% -715.07% -2,869.12% -491.57% 100.00%
EY 0.47 -3.20 1.24 0.31 0.08 0.45 -2.21 -
  YoY % 114.69% -358.06% 300.00% 287.50% -82.22% 120.36% -
  Horiz. % -21.27% 144.80% -56.11% -14.03% -3.62% -20.36% 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 0.31 0.33 0.38 0.62 0.50 0.38 0.76 -13.87%
  YoY % -6.06% -13.16% -38.71% 24.00% 31.58% -50.00% -
  Horiz. % 40.79% 43.42% 50.00% 81.58% 65.79% 50.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 18/05/11 25/05/10 30/04/09 29/04/08 30/05/07 -
Price 0.5000 0.4700 0.4700 0.6000 0.3000 0.6600 0.8000 -
P/RPS 1.58 1.60 1.28 1.75 0.90 2.08 3.27 -11.41%
  YoY % -1.25% 25.00% -26.86% 94.44% -56.73% -36.39% -
  Horiz. % 48.32% 48.93% 39.14% 53.52% 27.52% 63.61% 100.00%
P/EPS 263.16 -32.64 73.44 240.00 600.00 300.00 -41.67 -
  YoY % 906.25% -144.44% -69.40% -60.00% 100.00% 819.94% -
  Horiz. % -631.53% 78.33% -176.24% -575.95% -1,439.88% -719.94% 100.00%
EY 0.38 -3.06 1.36 0.42 0.17 0.33 -2.40 -
  YoY % 112.42% -325.00% 223.81% 147.06% -48.48% 113.75% -
  Horiz. % -15.83% 127.50% -56.67% -17.50% -7.08% -13.75% 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 0.39 0.35 0.35 0.46 0.23 0.51 0.70 -9.28%
  YoY % 11.43% 0.00% -23.91% 100.00% -54.90% -27.14% -
  Horiz. % 55.71% 50.00% 50.00% 65.71% 32.86% 72.86% 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