Highlights

[CGB] QoQ Quarter Result on 2018-09-30 [#3]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     146.72%    YoY -     35.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 21,102 21,077 34,612 12,544 15,344 13,779 16,455 18.05%
  QoQ % 0.12% -39.10% 175.92% -18.25% 11.36% -16.26% -
  Horiz. % 128.24% 128.09% 210.34% 76.23% 93.25% 83.74% 100.00%
PBT -1,428 29 -71 -991 64 -145 344 -
  QoQ % -5,024.14% 140.85% 92.84% -1,648.44% 144.14% -142.15% -
  Horiz. % -415.12% 8.43% -20.64% -288.08% 18.60% -42.15% 100.00%
Tax 0 -3,048 211 0 0 2,238 -3 -
  QoQ % 0.00% -1,544.55% 0.00% 0.00% 0.00% 74,700.00% -
  Horiz. % -0.00% 101,600.00% -7,033.33% -0.00% -0.00% -74,600.00% 100.00%
NP -1,428 -3,019 140 -991 64 2,093 341 -
  QoQ % 52.70% -2,256.43% 114.13% -1,648.44% -96.94% 513.78% -
  Horiz. % -418.77% -885.34% 41.06% -290.62% 18.77% 613.78% 100.00%
NP to SH -1,345 -3,143 463 -991 64 2,093 341 -
  QoQ % 57.21% -778.83% 146.72% -1,648.44% -96.94% 513.78% -
  Horiz. % -394.43% -921.70% 135.78% -290.62% 18.77% 613.78% 100.00%
Tax Rate - % 10,510.35 % - % - % - % - % 0.87 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,208,086.12% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 22,530 24,096 34,472 13,535 15,280 11,686 16,114 25.06%
  QoQ % -6.50% -30.10% 154.69% -11.42% 30.75% -27.48% -
  Horiz. % 139.82% 149.53% 213.93% 84.00% 94.82% 72.52% 100.00%
Net Worth 46,799 52,199 33,682 56,000 52,999 52,999 50,999 -5.57%
  QoQ % -10.34% 54.98% -39.85% 5.66% 0.00% 3.92% -
  Horiz. % 91.76% 102.35% 66.04% 109.80% 103.92% 103.92% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - 875 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 46,799 52,199 33,682 56,000 52,999 52,999 50,999 -5.57%
  QoQ % -10.34% 54.98% -39.85% 5.66% 0.00% 3.92% -
  Horiz. % 91.76% 102.35% 66.04% 109.80% 103.92% 103.92% 100.00%
NOSH 90,000 90,000 55,217 50,000 50,000 50,000 50,000 48.03%
  QoQ % 0.00% 62.99% 10.43% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 180.00% 110.43% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -6.77 % -14.32 % 0.40 % -7.90 % 0.42 % 15.19 % 2.07 % -
  QoQ % 52.72% -3,680.00% 105.06% -1,980.95% -97.24% 633.82% -
  Horiz. % -327.05% -691.79% 19.32% -381.64% 20.29% 733.82% 100.00%
ROE -2.87 % -6.02 % 1.37 % -1.77 % 0.12 % 3.95 % 0.67 % -
  QoQ % 52.33% -539.42% 177.40% -1,575.00% -96.96% 489.55% -
  Horiz. % -428.36% -898.51% 204.48% -264.18% 17.91% 589.55% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.45 23.42 62.68 25.09 30.69 27.56 32.91 -20.24%
  QoQ % 0.13% -62.64% 149.82% -18.25% 11.36% -16.26% -
  Horiz. % 71.25% 71.16% 190.46% 76.24% 93.25% 83.74% 100.00%
EPS -1.49 -3.49 0.84 -1.98 0.13 4.19 0.68 -
  QoQ % 57.31% -515.48% 142.42% -1,623.08% -96.90% 516.18% -
  Horiz. % -219.12% -513.24% 123.53% -291.18% 19.12% 616.18% 100.00%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5200 0.5800 0.6100 1.1200 1.0600 1.0600 1.0200 -36.21%
  QoQ % -10.34% -4.92% -45.54% 5.66% 0.00% 3.92% -
  Horiz. % 50.98% 56.86% 59.80% 109.80% 103.92% 103.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.45 23.42 38.46 13.94 17.05 15.31 18.28 18.08%
  QoQ % 0.13% -39.11% 175.90% -18.24% 11.37% -16.25% -
  Horiz. % 128.28% 128.12% 210.39% 76.26% 93.27% 83.75% 100.00%
EPS -1.49 -3.49 0.51 -1.10 0.07 2.33 0.38 -
  QoQ % 57.31% -784.31% 146.36% -1,671.43% -97.00% 513.16% -
  Horiz. % -392.11% -918.42% 134.21% -289.47% 18.42% 613.16% 100.00%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5200 0.5800 0.3742 0.6222 0.5889 0.5889 0.5667 -5.58%
  QoQ % -10.34% 55.00% -39.86% 5.65% 0.00% 3.92% -
  Horiz. % 91.76% 102.35% 66.03% 109.79% 103.92% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.5900 0.4600 0.6300 1.3000 0.9900 1.0300 0.9800 -
P/RPS 2.52 1.96 1.01 5.18 3.23 3.74 2.98 -10.58%
  QoQ % 28.57% 94.06% -80.50% 60.37% -13.64% 25.50% -
  Horiz. % 84.56% 65.77% 33.89% 173.83% 108.39% 125.50% 100.00%
P/EPS -39.48 -13.17 75.13 -65.59 773.44 24.61 143.70 -
  QoQ % -199.77% -117.53% 214.54% -108.48% 3,042.79% -82.87% -
  Horiz. % -27.47% -9.16% 52.28% -45.64% 538.23% 17.13% 100.00%
EY -2.53 -7.59 1.33 -1.52 0.13 4.06 0.70 -
  QoQ % 66.67% -670.68% 187.50% -1,269.23% -96.80% 480.00% -
  Horiz. % -361.43% -1,084.29% 190.00% -217.14% 18.57% 580.00% 100.00%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.13 0.79 1.03 1.16 0.93 0.97 0.96 11.49%
  QoQ % 43.04% -23.30% -11.21% 24.73% -4.12% 1.04% -
  Horiz. % 117.71% 82.29% 107.29% 120.83% 96.88% 101.04% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 29/11/18 28/08/18 30/05/18 28/02/18 28/11/17 -
Price 0.5950 0.5200 0.5900 1.3800 1.2800 1.0000 1.0500 -
P/RPS 2.54 2.22 0.94 5.50 4.17 3.63 3.19 -14.10%
  QoQ % 14.41% 136.17% -82.91% 31.89% 14.88% 13.79% -
  Horiz. % 79.62% 69.59% 29.47% 172.41% 130.72% 113.79% 100.00%
P/EPS -39.81 -14.89 70.36 -69.63 1,000.00 23.89 153.96 -
  QoQ % -167.36% -121.16% 201.05% -106.96% 4,085.85% -84.48% -
  Horiz. % -25.86% -9.67% 45.70% -45.23% 649.52% 15.52% 100.00%
EY -2.51 -6.72 1.42 -1.44 0.10 4.19 0.65 -
  QoQ % 62.65% -573.24% 198.61% -1,540.00% -97.61% 544.62% -
  Horiz. % -386.15% -1,033.85% 218.46% -221.54% 15.38% 644.62% 100.00%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.14 0.90 0.97 1.23 1.21 0.94 1.03 7.01%
  QoQ % 26.67% -7.22% -21.14% 1.65% 28.72% -8.74% -
  Horiz. % 110.68% 87.38% 94.17% 119.42% 117.48% 91.26% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers