Highlights

[CGB] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 13,121 16,173 14,649 13,436 16,809 15,918 14,065 -1.15%
  YoY % -18.87% 10.40% 9.03% -20.07% 5.60% 13.17% -
  Horiz. % 93.29% 114.99% 104.15% 95.53% 119.51% 113.17% 100.00%
PBT -318 67 75 -652 319 132 21 -
  YoY % -574.63% -10.67% 111.50% -304.39% 141.67% 528.57% -
  Horiz. % -1,514.29% 319.05% 357.14% -3,104.76% 1,519.05% 628.57% 100.00%
Tax 1 0 13 -7 -27 -16 0 -
  YoY % 0.00% 0.00% 285.71% 74.07% -68.75% 0.00% -
  Horiz. % -6.25% -0.00% -81.25% 43.75% 168.75% 100.00% -
NP -317 67 88 -659 292 116 21 -
  YoY % -573.13% -23.86% 113.35% -325.68% 151.72% 452.38% -
  Horiz. % -1,509.52% 319.05% 419.05% -3,138.10% 1,390.48% 552.38% 100.00%
NP to SH -317 67 88 -659 292 116 21 -
  YoY % -573.13% -23.86% 113.35% -325.68% 151.72% 452.38% -
  Horiz. % -1,509.52% 319.05% 419.05% -3,138.10% 1,390.48% 552.38% 100.00%
Tax Rate - % - % -17.33 % - % 8.46 % 12.12 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -30.20% 0.00% -
  Horiz. % 0.00% 0.00% -142.99% 0.00% 69.80% 100.00% -
Total Cost 13,438 16,106 14,561 14,095 16,517 15,802 14,044 -0.73%
  YoY % -16.57% 10.61% 3.31% -14.66% 4.52% 12.52% -
  Horiz. % 95.68% 114.68% 103.68% 100.36% 117.61% 112.52% 100.00%
Net Worth 56,508 57,173 59,284 61,781 61,593 60,783 54,599 0.57%
  YoY % -1.16% -3.56% -4.04% 0.30% 1.33% 11.33% -
  Horiz. % 103.50% 104.71% 108.58% 113.15% 112.81% 111.33% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 56,508 57,173 59,284 61,781 61,593 60,783 54,599 0.57%
  YoY % -1.16% -3.56% -4.04% 0.30% 1.33% 11.33% -
  Horiz. % 103.50% 104.71% 108.58% 113.15% 112.81% 111.33% 100.00%
NOSH 45,942 44,666 46,315 45,763 45,625 46,400 41,999 1.51%
  YoY % 2.86% -3.56% 1.21% 0.30% -1.67% 10.48% -
  Horiz. % 109.39% 106.35% 110.28% 108.96% 108.63% 110.48% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -2.42 % 0.41 % 0.60 % -4.90 % 1.74 % 0.73 % 0.15 % -
  YoY % -690.24% -31.67% 112.24% -381.61% 138.36% 386.67% -
  Horiz. % -1,613.33% 273.33% 400.00% -3,266.67% 1,160.00% 486.67% 100.00%
ROE -0.56 % 0.12 % 0.15 % -1.07 % 0.47 % 0.19 % 0.04 % -
  YoY % -566.67% -20.00% 114.02% -327.66% 147.37% 375.00% -
  Horiz. % -1,400.00% 300.00% 375.00% -2,675.00% 1,175.00% 475.00% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.56 36.21 31.63 29.36 36.84 34.31 33.49 -2.62%
  YoY % -21.13% 14.48% 7.73% -20.30% 7.37% 2.45% -
  Horiz. % 85.28% 108.12% 94.45% 87.67% 110.00% 102.45% 100.00%
EPS -0.69 0.15 0.19 -1.44 0.64 0.25 0.05 -
  YoY % -560.00% -21.05% 113.19% -325.00% 156.00% 400.00% -
  Horiz. % -1,380.00% 300.00% 380.00% -2,880.00% 1,280.00% 500.00% 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 1.2300 1.2800 1.2800 1.3500 1.3500 1.3100 1.3000 -0.92%
  YoY % -3.91% 0.00% -5.19% 0.00% 3.05% 0.77% -
  Horiz. % 94.62% 98.46% 98.46% 103.85% 103.85% 100.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 14.58 17.97 16.28 14.93 18.68 17.69 15.63 -1.15%
  YoY % -18.86% 10.38% 9.04% -20.07% 5.60% 13.18% -
  Horiz. % 93.28% 114.97% 104.16% 95.52% 119.51% 113.18% 100.00%
EPS -0.35 0.07 0.10 -0.73 0.32 0.13 0.02 -
  YoY % -600.00% -30.00% 113.70% -328.12% 146.15% 550.00% -
  Horiz. % -1,750.00% 350.00% 500.00% -3,650.00% 1,600.00% 650.00% 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 0.6279 0.6353 0.6587 0.6865 0.6844 0.6754 0.6067 0.57%
  YoY % -1.16% -3.55% -4.05% 0.31% 1.33% 11.32% -
  Horiz. % 103.49% 104.71% 108.57% 113.15% 112.81% 111.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8800 0.7500 0.4000 0.4500 0.5150 0.8100 0.6500 -
P/RPS 3.08 2.07 1.26 1.53 1.40 2.36 1.94 8.00%
  YoY % 48.79% 64.29% -17.65% 9.29% -40.68% 21.65% -
  Horiz. % 158.76% 106.70% 64.95% 78.87% 72.16% 121.65% 100.00%
P/EPS -127.54 500.00 210.53 -31.25 80.47 324.00 1,300.00 -
  YoY % -125.51% 137.50% 773.70% -138.83% -75.16% -75.08% -
  Horiz. % -9.81% 38.46% 16.19% -2.40% 6.19% 24.92% 100.00%
EY -0.78 0.20 0.47 -3.20 1.24 0.31 0.08 -
  YoY % -490.00% -57.45% 114.69% -358.06% 300.00% 287.50% -
  Horiz. % -975.00% 250.00% 587.50% -4,000.00% 1,550.00% 387.50% 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 0.72 0.59 0.31 0.33 0.38 0.62 0.50 6.26%
  YoY % 22.03% 90.32% -6.06% -13.16% -38.71% 24.00% -
  Horiz. % 144.00% 118.00% 62.00% 66.00% 76.00% 124.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 30/05/13 30/05/12 18/05/11 25/05/10 30/04/09 -
Price 0.9900 0.7500 0.5000 0.4700 0.4700 0.6000 0.3000 -
P/RPS 3.47 2.07 1.58 1.60 1.28 1.75 0.90 25.21%
  YoY % 67.63% 31.01% -1.25% 25.00% -26.86% 94.44% -
  Horiz. % 385.56% 230.00% 175.56% 177.78% 142.22% 194.44% 100.00%
P/EPS -143.48 500.00 263.16 -32.64 73.44 240.00 600.00 -
  YoY % -128.70% 90.00% 906.25% -144.44% -69.40% -60.00% -
  Horiz. % -23.91% 83.33% 43.86% -5.44% 12.24% 40.00% 100.00%
EY -0.70 0.20 0.38 -3.06 1.36 0.42 0.17 -
  YoY % -450.00% -47.37% 112.42% -325.00% 223.81% 147.06% -
  Horiz. % -411.76% 117.65% 223.53% -1,800.00% 800.00% 247.06% 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 0.80 0.59 0.39 0.35 0.35 0.46 0.23 23.08%
  YoY % 35.59% 51.28% 11.43% 0.00% -23.91% 100.00% -
  Horiz. % 347.83% 256.52% 169.57% 152.17% 152.17% 200.00% 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.
 


 

256  302  551  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.1750.00 
 HSI-C7F 0.385+0.005 
 BJLAND 0.235+0.01 
 HSI-H6P 0.19+0.03 
 JAKS 0.825+0.005 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers