Highlights

[SENTRAL] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [SENTRAL]: SENTRAL REIT
Announcement Date 07-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     52.41%    YoY -     -2.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 34,534 17,185 68,937 51,629 34,501 17,227 69,490 -37.34%
  QoQ % 100.95% -75.07% 33.52% 49.64% 100.27% -75.21% -
  Horiz. % 49.70% 24.73% 99.20% 74.30% 49.65% 24.79% 100.00%
PBT 16,724 8,162 36,644 25,935 17,017 8,109 40,076 -44.25%
  QoQ % 104.90% -77.73% 41.29% 52.41% 109.85% -79.77% -
  Horiz. % 41.73% 20.37% 91.44% 64.71% 42.46% 20.23% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 16,724 8,162 36,644 25,935 17,017 8,109 40,076 -44.25%
  QoQ % 104.90% -77.73% 41.29% 52.41% 109.85% -79.77% -
  Horiz. % 41.73% 20.37% 91.44% 64.71% 42.46% 20.23% 100.00%
NP to SH 16,724 8,162 34,537 25,935 17,017 8,109 34,461 -38.33%
  QoQ % 104.90% -76.37% 33.17% 52.41% 109.85% -76.47% -
  Horiz. % 48.53% 23.68% 100.22% 75.26% 49.38% 23.53% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,810 9,023 32,293 25,694 17,484 9,118 29,414 -28.49%
  QoQ % 97.38% -72.06% 25.68% 46.96% 91.75% -69.00% -
  Horiz. % 60.55% 30.68% 109.79% 87.35% 59.44% 31.00% 100.00%
Net Worth 533,257 525,570 516,923 522,054 529,361 519,872 512,348 2.71%
  QoQ % 1.46% 1.67% -0.98% -1.38% 1.83% 1.47% -
  Horiz. % 104.08% 102.58% 100.89% 101.89% 103.32% 101.47% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,983 - 32,702 15,989 16,002 - 32,704 -38.04%
  QoQ % 0.00% 0.00% 104.52% -0.08% 0.00% 0.00% -
  Horiz. % 48.87% 0.00% 99.99% 48.89% 48.93% 0.00% 100.00%
Div Payout % 95.57 % - % 94.69 % 61.65 % 94.04 % - % 94.90 % 0.47%
  QoQ % 0.00% 0.00% 53.59% -34.44% 0.00% 0.00% -
  Horiz. % 100.71% 0.00% 99.78% 64.96% 99.09% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 533,257 525,570 516,923 522,054 529,361 519,872 512,348 2.71%
  QoQ % 1.46% 1.67% -0.98% -1.38% 1.83% 1.47% -
  Horiz. % 104.08% 102.58% 100.89% 101.89% 103.32% 101.47% 100.00%
NOSH 389,836 390,526 390,248 389,999 390,298 389,855 390,271 -0.07%
  QoQ % -0.18% 0.07% 0.06% -0.08% 0.11% -0.11% -
  Horiz. % 99.89% 100.07% 99.99% 99.93% 100.01% 99.89% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 48.43 % 47.49 % 53.16 % 50.23 % 49.32 % 47.07 % 57.67 % -11.02%
  QoQ % 1.98% -10.67% 5.83% 1.85% 4.78% -18.38% -
  Horiz. % 83.98% 82.35% 92.18% 87.10% 85.52% 81.62% 100.00%
ROE 3.14 % 1.55 % 6.68 % 4.97 % 3.21 % 1.56 % 6.73 % -39.93%
  QoQ % 102.58% -76.80% 34.41% 54.83% 105.77% -76.82% -
  Horiz. % 46.66% 23.03% 99.26% 73.85% 47.70% 23.18% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.86 4.40 17.66 13.24 8.84 4.42 17.81 -37.30%
  QoQ % 101.36% -75.08% 33.38% 49.77% 100.00% -75.18% -
  Horiz. % 49.75% 24.71% 99.16% 74.34% 49.64% 24.82% 100.00%
EPS 4.29 2.09 8.85 6.65 4.36 2.08 8.83 -38.28%
  QoQ % 105.26% -76.38% 33.08% 52.52% 109.62% -76.44% -
  Horiz. % 48.58% 23.67% 100.23% 75.31% 49.38% 23.56% 100.00%
DPS 4.10 0.00 8.38 4.10 4.10 0.00 8.38 -37.99%
  QoQ % 0.00% 0.00% 104.39% 0.00% 0.00% 0.00% -
  Horiz. % 48.93% 0.00% 100.00% 48.93% 48.93% 0.00% 100.00%
NAPS 1.3679 1.3458 1.3246 1.3386 1.3563 1.3335 1.3128 2.79%
  QoQ % 1.64% 1.60% -1.05% -1.31% 1.71% 1.58% -
  Horiz. % 104.20% 102.51% 100.90% 101.97% 103.31% 101.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,071,783
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.22 1.60 6.43 4.82 3.22 1.61 6.48 -37.34%
  QoQ % 101.25% -75.12% 33.40% 49.69% 100.00% -75.15% -
  Horiz. % 49.69% 24.69% 99.23% 74.38% 49.69% 24.85% 100.00%
EPS 1.56 0.76 3.22 2.42 1.59 0.76 3.22 -38.40%
  QoQ % 105.26% -76.40% 33.06% 52.20% 109.21% -76.40% -
  Horiz. % 48.45% 23.60% 100.00% 75.16% 49.38% 23.60% 100.00%
DPS 1.49 0.00 3.05 1.49 1.49 0.00 3.05 -38.05%
  QoQ % 0.00% 0.00% 104.70% 0.00% 0.00% 0.00% -
  Horiz. % 48.85% 0.00% 100.00% 48.85% 48.85% 0.00% 100.00%
NAPS 0.4975 0.4904 0.4823 0.4871 0.4939 0.4851 0.4780 2.71%
  QoQ % 1.45% 1.68% -0.99% -1.38% 1.81% 1.49% -
  Horiz. % 104.08% 102.59% 100.90% 101.90% 103.33% 101.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.1700 1.1000 1.1800 1.1800 1.2200 1.1400 1.2300 -
P/RPS 13.21 25.00 6.68 8.91 13.80 25.80 6.91 54.22%
  QoQ % -47.16% 274.25% -25.03% -35.43% -46.51% 273.37% -
  Horiz. % 191.17% 361.79% 96.67% 128.94% 199.71% 373.37% 100.00%
P/EPS 27.27 52.63 13.33 17.74 27.98 54.81 13.93 56.68%
  QoQ % -48.19% 294.82% -24.86% -36.60% -48.95% 293.47% -
  Horiz. % 195.76% 377.82% 95.69% 127.35% 200.86% 393.47% 100.00%
EY 3.67 1.90 7.50 5.64 3.57 1.82 7.18 -36.15%
  QoQ % 93.16% -74.67% 32.98% 57.98% 96.15% -74.65% -
  Horiz. % 51.11% 26.46% 104.46% 78.55% 49.72% 25.35% 100.00%
DY 3.50 0.00 7.10 3.47 3.36 0.00 6.81 -35.92%
  QoQ % 0.00% 0.00% 104.61% 3.27% 0.00% 0.00% -
  Horiz. % 51.40% 0.00% 104.26% 50.95% 49.34% 0.00% 100.00%
P/NAPS 0.86 0.82 0.89 0.88 0.90 0.85 0.94 -5.77%
  QoQ % 4.88% -7.87% 1.14% -2.22% 5.88% -9.57% -
  Horiz. % 91.49% 87.23% 94.68% 93.62% 95.74% 90.43% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/07/14 30/04/14 28/01/14 07/11/13 01/08/13 09/05/13 31/01/13 -
Price 1.1900 1.1300 1.1600 1.1600 1.2200 1.1900 1.2000 -
P/RPS 13.43 25.68 6.57 8.76 13.80 26.93 6.74 58.55%
  QoQ % -47.70% 290.87% -25.00% -36.52% -48.76% 299.55% -
  Horiz. % 199.26% 381.01% 97.48% 129.97% 204.75% 399.55% 100.00%
P/EPS 27.74 54.07 13.11 17.44 27.98 57.21 13.59 61.12%
  QoQ % -48.70% 312.43% -24.83% -37.67% -51.09% 320.97% -
  Horiz. % 204.12% 397.87% 96.47% 128.33% 205.89% 420.97% 100.00%
EY 3.61 1.85 7.63 5.73 3.57 1.75 7.36 -37.89%
  QoQ % 95.14% -75.75% 33.16% 60.50% 104.00% -76.22% -
  Horiz. % 49.05% 25.14% 103.67% 77.85% 48.51% 23.78% 100.00%
DY 3.45 0.00 7.22 3.53 3.36 0.00 6.98 -37.57%
  QoQ % 0.00% 0.00% 104.53% 5.06% 0.00% 0.00% -
  Horiz. % 49.43% 0.00% 103.44% 50.57% 48.14% 0.00% 100.00%
P/NAPS 0.87 0.84 0.88 0.87 0.90 0.89 0.91 -2.96%
  QoQ % 3.57% -4.55% 1.15% -3.33% 1.12% -2.20% -
  Horiz. % 95.60% 92.31% 96.70% 95.60% 98.90% 97.80% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS