Highlights

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

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     69.45%    YoY -     81.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 15,714 16,173 15,812 13,945 13,825 14,649 13,104 12.91%
  QoQ % -2.84% 2.28% 13.39% 0.87% -5.62% 11.79% -
  Horiz. % 119.92% 123.42% 120.67% 106.42% 105.50% 111.79% 100.00%
PBT -468 67 909 -126 -455 75 -1,616 -56.33%
  QoQ % -798.51% -92.63% 821.43% 72.31% -706.67% 104.64% -
  Horiz. % 28.96% -4.15% -56.25% 7.80% 28.16% -4.64% 100.00%
Tax 0 0 -36 -13 0 13 8 -
  QoQ % 0.00% 0.00% -176.92% 0.00% 0.00% 62.50% -
  Horiz. % 0.00% 0.00% -450.00% -162.50% 0.00% 162.50% 100.00%
NP -468 67 873 -139 -455 88 -1,608 -56.18%
  QoQ % -798.51% -92.33% 728.06% 69.45% -617.05% 105.47% -
  Horiz. % 29.10% -4.17% -54.29% 8.64% 28.30% -5.47% 100.00%
NP to SH -468 67 873 -139 -455 88 -1,608 -56.18%
  QoQ % -798.51% -92.33% 728.06% 69.45% -617.05% 105.47% -
  Horiz. % 29.10% -4.17% -54.29% 8.64% 28.30% -5.47% 100.00%
Tax Rate - % - % 3.96 % - % - % -17.33 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -22.85% 0.00% 0.00% 100.00% -
Total Cost 16,182 16,106 14,939 14,084 14,280 14,561 14,712 6.57%
  QoQ % 0.47% 7.81% 6.07% -1.37% -1.93% -1.03% -
  Horiz. % 109.99% 109.48% 101.54% 95.73% 97.06% 98.97% 100.00%
Net Worth 58,270 57,173 58,504 58,379 58,368 59,284 58,535 -0.30%
  QoQ % 1.92% -2.28% 0.21% 0.02% -1.54% 1.28% -
  Horiz. % 99.55% 97.67% 99.95% 99.73% 99.71% 101.28% 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 - - 799 - - - 685 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 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 58,270 57,173 58,504 58,379 58,368 59,284 58,535 -0.30%
  QoQ % 1.92% -2.28% 0.21% 0.02% -1.54% 1.28% -
  Horiz. % 99.55% 97.67% 99.95% 99.73% 99.71% 101.28% 100.00%
NOSH 45,882 44,666 45,706 46,333 45,959 46,315 45,730 0.22%
  QoQ % 2.72% -2.28% -1.35% 0.81% -0.77% 1.28% -
  Horiz. % 100.33% 97.67% 99.95% 101.32% 100.50% 101.28% 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 -2.98 % 0.41 % 5.52 % -1.00 % -3.29 % 0.60 % -12.27 % -61.17%
  QoQ % -826.83% -92.57% 652.00% 69.60% -648.33% 104.89% -
  Horiz. % 24.29% -3.34% -44.99% 8.15% 26.81% -4.89% 100.00%
ROE -0.80 % 0.12 % 1.49 % -0.24 % -0.78 % 0.15 % -2.75 % -56.20%
  QoQ % -766.67% -91.95% 720.83% 69.23% -620.00% 105.45% -
  Horiz. % 29.09% -4.36% -54.18% 8.73% 28.36% -5.45% 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 34.25 36.21 34.59 30.10 30.08 31.63 28.65 12.68%
  QoQ % -5.41% 4.68% 14.92% 0.07% -4.90% 10.40% -
  Horiz. % 119.55% 126.39% 120.73% 105.06% 104.99% 110.40% 100.00%
EPS -1.02 0.15 1.91 -0.30 -0.99 0.19 -3.51 -56.23%
  QoQ % -780.00% -92.15% 736.67% 69.70% -621.05% 105.41% -
  Horiz. % 29.06% -4.27% -54.42% 8.55% 28.21% -5.41% 100.00%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2700 1.2800 1.2800 1.2600 1.2700 1.2800 1.2800 -0.52%
  QoQ % -0.78% 0.00% 1.59% -0.79% -0.78% 0.00% -
  Horiz. % 99.22% 100.00% 100.00% 98.44% 99.22% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.46 17.97 17.57 15.49 15.36 16.28 14.56 12.91%
  QoQ % -2.84% 2.28% 13.43% 0.85% -5.65% 11.81% -
  Horiz. % 119.92% 123.42% 120.67% 106.39% 105.49% 111.81% 100.00%
EPS -0.52 0.07 0.97 -0.15 -0.51 0.10 -1.79 -56.24%
  QoQ % -842.86% -92.78% 746.67% 70.59% -610.00% 105.59% -
  Horiz. % 29.05% -3.91% -54.19% 8.38% 28.49% -5.59% 100.00%
DPS 0.00 0.00 0.89 0.00 0.00 0.00 0.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 117.11% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6475 0.6353 0.6501 0.6487 0.6485 0.6587 0.6504 -0.30%
  QoQ % 1.92% -2.28% 0.22% 0.03% -1.55% 1.28% -
  Horiz. % 99.55% 97.68% 99.95% 99.74% 99.71% 101.28% 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 0.7550 0.7500 0.7000 0.5500 0.4850 0.4000 0.3800 -
P/RPS 2.20 2.07 2.02 1.83 1.61 1.26 1.33 40.00%
  QoQ % 6.28% 2.48% 10.38% 13.66% 27.78% -5.26% -
  Horiz. % 165.41% 155.64% 151.88% 137.59% 121.05% 94.74% 100.00%
P/EPS -74.02 500.00 36.65 -183.33 -48.99 210.53 -10.81 261.86%
  QoQ % -114.80% 1,264.26% 119.99% -274.22% -123.27% 2,047.55% -
  Horiz. % 684.74% -4,625.35% -339.04% 1,695.93% 453.19% -1,947.55% 100.00%
EY -1.35 0.20 2.73 -0.55 -2.04 0.47 -9.25 -72.38%
  QoQ % -775.00% -92.67% 596.36% 73.04% -534.04% 105.08% -
  Horiz. % 14.59% -2.16% -29.51% 5.95% 22.05% -5.08% 100.00%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 63.29% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.59 0.55 0.44 0.38 0.31 0.30 57.17%
  QoQ % 0.00% 7.27% 25.00% 15.79% 22.58% 3.33% -
  Horiz. % 196.67% 196.67% 183.33% 146.67% 126.67% 103.33% 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 22/08/14 27/05/14 27/02/14 25/11/13 23/08/13 30/05/13 26/02/13 -
Price 0.8900 0.7500 0.7600 0.5600 0.4800 0.5000 0.4050 -
P/RPS 2.60 2.07 2.20 1.86 1.60 1.58 1.41 50.54%
  QoQ % 25.60% -5.91% 18.28% 16.25% 1.27% 12.06% -
  Horiz. % 184.40% 146.81% 156.03% 131.91% 113.48% 112.06% 100.00%
P/EPS -87.25 500.00 39.79 -186.67 -48.48 263.16 -11.52 287.10%
  QoQ % -117.45% 1,156.60% 121.32% -285.05% -118.42% 2,384.37% -
  Horiz. % 757.38% -4,340.28% -345.40% 1,620.40% 420.83% -2,284.38% 100.00%
EY -1.15 0.20 2.51 -0.54 -2.06 0.38 -8.68 -74.11%
  QoQ % -675.00% -92.03% 564.81% 73.79% -642.11% 104.38% -
  Horiz. % 13.25% -2.30% -28.92% 6.22% 23.73% -4.38% 100.00%
DY 0.00 0.00 2.30 0.00 0.00 0.00 3.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.16% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.59 0.59 0.44 0.38 0.39 0.32 68.75%
  QoQ % 18.64% 0.00% 34.09% 15.79% -2.56% 21.87% -
  Horiz. % 218.75% 184.38% 184.38% 137.50% 118.75% 121.88% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers