Highlights

[CGB] QoQ Quarter Result on 2013-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 23-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -617.05%    YoY -     -645.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 16,173 15,812 13,945 13,825 14,649 13,104 12,758 17.15%
  QoQ % 2.28% 13.39% 0.87% -5.62% 11.79% 2.71% -
  Horiz. % 126.77% 123.94% 109.30% 108.36% 114.82% 102.71% 100.00%
PBT 67 909 -126 -455 75 -1,616 -756 -
  QoQ % -92.63% 821.43% 72.31% -706.67% 104.64% -113.76% -
  Horiz. % -8.86% -120.24% 16.67% 60.19% -9.92% 213.76% 100.00%
Tax 0 -36 -13 0 13 8 0 -
  QoQ % 0.00% -176.92% 0.00% 0.00% 62.50% 0.00% -
  Horiz. % 0.00% -450.00% -162.50% 0.00% 162.50% 100.00% -
NP 67 873 -139 -455 88 -1,608 -756 -
  QoQ % -92.33% 728.06% 69.45% -617.05% 105.47% -112.70% -
  Horiz. % -8.86% -115.48% 18.39% 60.19% -11.64% 212.70% 100.00%
NP to SH 67 873 -139 -455 88 -1,608 -756 -
  QoQ % -92.33% 728.06% 69.45% -617.05% 105.47% -112.70% -
  Horiz. % -8.86% -115.48% 18.39% 60.19% -11.64% 212.70% 100.00%
Tax Rate - % 3.96 % - % - % -17.33 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -22.85% 0.00% 0.00% 100.00% - -
Total Cost 16,106 14,939 14,084 14,280 14,561 14,712 13,514 12.42%
  QoQ % 7.81% 6.07% -1.37% -1.93% -1.03% 8.86% -
  Horiz. % 119.18% 110.54% 104.22% 105.67% 107.75% 108.86% 100.00%
Net Worth 57,173 58,504 58,379 58,368 59,284 58,535 60,021 -3.19%
  QoQ % -2.28% 0.21% 0.02% -1.54% 1.28% -2.48% -
  Horiz. % 95.25% 97.47% 97.26% 97.25% 98.77% 97.52% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 799 - - - 685 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.61% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 91.62 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 57,173 58,504 58,379 58,368 59,284 58,535 60,021 -3.19%
  QoQ % -2.28% 0.21% 0.02% -1.54% 1.28% -2.48% -
  Horiz. % 95.25% 97.47% 97.26% 97.25% 98.77% 97.52% 100.00%
NOSH 44,666 45,706 46,333 45,959 46,315 45,730 45,818 -1.68%
  QoQ % -2.28% -1.35% 0.81% -0.77% 1.28% -0.19% -
  Horiz. % 97.49% 99.76% 101.12% 100.31% 101.09% 99.81% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.41 % 5.52 % -1.00 % -3.29 % 0.60 % -12.27 % -5.93 % -
  QoQ % -92.57% 652.00% 69.60% -648.33% 104.89% -106.91% -
  Horiz. % -6.91% -93.09% 16.86% 55.48% -10.12% 206.91% 100.00%
ROE 0.12 % 1.49 % -0.24 % -0.78 % 0.15 % -2.75 % -1.26 % -
  QoQ % -91.95% 720.83% 69.23% -620.00% 105.45% -118.25% -
  Horiz. % -9.52% -118.25% 19.05% 61.90% -11.90% 218.25% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 36.21 34.59 30.10 30.08 31.63 28.65 27.84 19.17%
  QoQ % 4.68% 14.92% 0.07% -4.90% 10.40% 2.91% -
  Horiz. % 130.06% 124.25% 108.12% 108.05% 113.61% 102.91% 100.00%
EPS 0.15 1.91 -0.30 -0.99 0.19 -3.51 -1.65 -
  QoQ % -92.15% 736.67% 69.70% -621.05% 105.41% -112.73% -
  Horiz. % -9.09% -115.76% 18.18% 60.00% -11.52% 212.73% 100.00%
DPS 0.00 1.75 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2800 1.2800 1.2600 1.2700 1.2800 1.2800 1.3100 -1.53%
  QoQ % 0.00% 1.59% -0.79% -0.78% 0.00% -2.29% -
  Horiz. % 97.71% 97.71% 96.18% 96.95% 97.71% 97.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.97 17.57 15.49 15.36 16.28 14.56 14.18 17.12%
  QoQ % 2.28% 13.43% 0.85% -5.65% 11.81% 2.68% -
  Horiz. % 126.73% 123.91% 109.24% 108.32% 114.81% 102.68% 100.00%
EPS 0.07 0.97 -0.15 -0.51 0.10 -1.79 -0.84 -
  QoQ % -92.78% 746.67% 70.59% -610.00% 105.59% -113.10% -
  Horiz. % -8.33% -115.48% 17.86% 60.71% -11.90% 213.10% 100.00%
DPS 0.00 0.89 0.00 0.00 0.00 0.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.11% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6353 0.6501 0.6487 0.6485 0.6587 0.6504 0.6669 -3.19%
  QoQ % -2.28% 0.22% 0.03% -1.55% 1.28% -2.47% -
  Horiz. % 95.26% 97.48% 97.27% 97.24% 98.77% 97.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.7500 0.7000 0.5500 0.4850 0.4000 0.3800 0.4400 -
P/RPS 2.07 2.02 1.83 1.61 1.26 1.33 1.58 19.75%
  QoQ % 2.48% 10.38% 13.66% 27.78% -5.26% -15.82% -
  Horiz. % 131.01% 127.85% 115.82% 101.90% 79.75% 84.18% 100.00%
P/EPS 500.00 36.65 -183.33 -48.99 210.53 -10.81 -26.67 -
  QoQ % 1,264.26% 119.99% -274.22% -123.27% 2,047.55% 59.47% -
  Horiz. % -1,874.77% -137.42% 687.40% 183.69% -789.39% 40.53% 100.00%
EY 0.20 2.73 -0.55 -2.04 0.47 -9.25 -3.75 -
  QoQ % -92.67% 596.36% 73.04% -534.04% 105.08% -146.67% -
  Horiz. % -5.33% -72.80% 14.67% 54.40% -12.53% 246.67% 100.00%
DY 0.00 2.50 0.00 0.00 0.00 3.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.29% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.55 0.44 0.38 0.31 0.30 0.34 44.45%
  QoQ % 7.27% 25.00% 15.79% 22.58% 3.33% -11.76% -
  Horiz. % 173.53% 161.76% 129.41% 111.76% 91.18% 88.24% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 25/11/13 23/08/13 30/05/13 26/02/13 27/11/12 -
Price 0.7500 0.7600 0.5600 0.4800 0.5000 0.4050 0.4200 -
P/RPS 2.07 2.20 1.86 1.60 1.58 1.41 1.51 23.43%
  QoQ % -5.91% 18.28% 16.25% 1.27% 12.06% -6.62% -
  Horiz. % 137.09% 145.70% 123.18% 105.96% 104.64% 93.38% 100.00%
P/EPS 500.00 39.79 -186.67 -48.48 263.16 -11.52 -25.45 -
  QoQ % 1,156.60% 121.32% -285.05% -118.42% 2,384.37% 54.73% -
  Horiz. % -1,964.64% -156.35% 733.48% 190.49% -1,034.03% 45.27% 100.00%
EY 0.20 2.51 -0.54 -2.06 0.38 -8.68 -3.93 -
  QoQ % -92.03% 564.81% 73.79% -642.11% 104.38% -120.87% -
  Horiz. % -5.09% -63.87% 13.74% 52.42% -9.67% 220.87% 100.00%
DY 0.00 2.30 0.00 0.00 0.00 3.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.16% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.59 0.44 0.38 0.39 0.32 0.32 50.42%
  QoQ % 0.00% 34.09% 15.79% -2.56% 21.87% 0.00% -
  Horiz. % 184.38% 184.38% 137.50% 118.75% 121.88% 100.00% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers