Highlights

[CGB] QoQ Quarter Result on 2013-12-31 [#4]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     728.06%    YoY -     154.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 13,887 15,714 16,173 15,812 13,945 13,825 14,649 -3.50%
  QoQ % -11.63% -2.84% 2.28% 13.39% 0.87% -5.62% -
  Horiz. % 94.80% 107.27% 110.40% 107.94% 95.19% 94.38% 100.00%
PBT -472 -468 67 909 -126 -455 75 -
  QoQ % -0.85% -798.51% -92.63% 821.43% 72.31% -706.67% -
  Horiz. % -629.33% -624.00% 89.33% 1,212.00% -168.00% -606.67% 100.00%
Tax -2 0 0 -36 -13 0 13 -
  QoQ % 0.00% 0.00% 0.00% -176.92% 0.00% 0.00% -
  Horiz. % -15.38% 0.00% 0.00% -276.92% -100.00% 0.00% 100.00%
NP -474 -468 67 873 -139 -455 88 -
  QoQ % -1.28% -798.51% -92.33% 728.06% 69.45% -617.05% -
  Horiz. % -538.64% -531.82% 76.14% 992.05% -157.95% -517.05% 100.00%
NP to SH -474 -468 67 873 -139 -455 88 -
  QoQ % -1.28% -798.51% -92.33% 728.06% 69.45% -617.05% -
  Horiz. % -538.64% -531.82% 76.14% 992.05% -157.95% -517.05% 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% 0.00% -22.85% 0.00% 0.00% 100.00%
Total Cost 14,361 16,182 16,106 14,939 14,084 14,280 14,561 -0.92%
  QoQ % -11.25% 0.47% 7.81% 6.07% -1.37% -1.93% -
  Horiz. % 98.63% 111.13% 110.61% 102.60% 96.72% 98.07% 100.00%
Net Worth 57,064 58,270 57,173 58,504 58,379 58,368 59,284 -2.51%
  QoQ % -2.07% 1.92% -2.28% 0.21% 0.02% -1.54% -
  Horiz. % 96.26% 98.29% 96.44% 98.69% 98.47% 98.46% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 799 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 0.00% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 57,064 58,270 57,173 58,504 58,379 58,368 59,284 -2.51%
  QoQ % -2.07% 1.92% -2.28% 0.21% 0.02% -1.54% -
  Horiz. % 96.26% 98.29% 96.44% 98.69% 98.47% 98.46% 100.00%
NOSH 46,019 45,882 44,666 45,706 46,333 45,959 46,315 -0.43%
  QoQ % 0.30% 2.72% -2.28% -1.35% 0.81% -0.77% -
  Horiz. % 99.36% 99.06% 96.44% 98.69% 100.04% 99.23% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.41 % -2.98 % 0.41 % 5.52 % -1.00 % -3.29 % 0.60 % -
  QoQ % -14.43% -826.83% -92.57% 652.00% 69.60% -648.33% -
  Horiz. % -568.33% -496.67% 68.33% 920.00% -166.67% -548.33% 100.00%
ROE -0.83 % -0.80 % 0.12 % 1.49 % -0.24 % -0.78 % 0.15 % -
  QoQ % -3.75% -766.67% -91.95% 720.83% 69.23% -620.00% -
  Horiz. % -553.33% -533.33% 80.00% 993.33% -160.00% -520.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.18 34.25 36.21 34.59 30.10 30.08 31.63 -3.08%
  QoQ % -11.88% -5.41% 4.68% 14.92% 0.07% -4.90% -
  Horiz. % 95.42% 108.28% 114.48% 109.36% 95.16% 95.10% 100.00%
EPS -1.03 -1.02 0.15 1.91 -0.30 -0.99 0.19 -
  QoQ % -0.98% -780.00% -92.15% 736.67% 69.70% -621.05% -
  Horiz. % -542.11% -536.84% 78.95% 1,005.26% -157.89% -521.05% 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 1.2400 1.2700 1.2800 1.2800 1.2600 1.2700 1.2800 -2.09%
  QoQ % -2.36% -0.78% 0.00% 1.59% -0.79% -0.78% -
  Horiz. % 96.88% 99.22% 100.00% 100.00% 98.44% 99.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.43 17.46 17.97 17.57 15.49 15.36 16.28 -3.51%
  QoQ % -11.63% -2.84% 2.28% 13.43% 0.85% -5.65% -
  Horiz. % 94.78% 107.25% 110.38% 107.92% 95.15% 94.35% 100.00%
EPS -0.53 -0.52 0.07 0.97 -0.15 -0.51 0.10 -
  QoQ % -1.92% -842.86% -92.78% 746.67% 70.59% -610.00% -
  Horiz. % -530.00% -520.00% 70.00% 970.00% -150.00% -510.00% 100.00%
DPS 0.00 0.00 0.00 0.89 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 0.6340 0.6475 0.6353 0.6501 0.6487 0.6485 0.6587 -2.51%
  QoQ % -2.08% 1.92% -2.28% 0.22% 0.03% -1.55% -
  Horiz. % 96.25% 98.30% 96.45% 98.69% 98.48% 98.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.8500 0.7550 0.7500 0.7000 0.5500 0.4850 0.4000 -
P/RPS 2.82 2.20 2.07 2.02 1.83 1.61 1.26 71.02%
  QoQ % 28.18% 6.28% 2.48% 10.38% 13.66% 27.78% -
  Horiz. % 223.81% 174.60% 164.29% 160.32% 145.24% 127.78% 100.00%
P/EPS -82.52 -74.02 500.00 36.65 -183.33 -48.99 210.53 -
  QoQ % -11.48% -114.80% 1,264.26% 119.99% -274.22% -123.27% -
  Horiz. % -39.20% -35.16% 237.50% 17.41% -87.08% -23.27% 100.00%
EY -1.21 -1.35 0.20 2.73 -0.55 -2.04 0.47 -
  QoQ % 10.37% -775.00% -92.67% 596.36% 73.04% -534.04% -
  Horiz. % -257.45% -287.23% 42.55% 580.85% -117.02% -434.04% 100.00%
DY 0.00 0.00 0.00 2.50 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 0.69 0.59 0.59 0.55 0.44 0.38 0.31 70.39%
  QoQ % 16.95% 0.00% 7.27% 25.00% 15.79% 22.58% -
  Horiz. % 222.58% 190.32% 190.32% 177.42% 141.94% 122.58% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 22/08/14 27/05/14 27/02/14 25/11/13 23/08/13 30/05/13 -
Price 1.0800 0.8900 0.7500 0.7600 0.5600 0.4800 0.5000 -
P/RPS 3.58 2.60 2.07 2.20 1.86 1.60 1.58 72.43%
  QoQ % 37.69% 25.60% -5.91% 18.28% 16.25% 1.27% -
  Horiz. % 226.58% 164.56% 131.01% 139.24% 117.72% 101.27% 100.00%
P/EPS -104.85 -87.25 500.00 39.79 -186.67 -48.48 263.16 -
  QoQ % -20.17% -117.45% 1,156.60% 121.32% -285.05% -118.42% -
  Horiz. % -39.84% -33.15% 190.00% 15.12% -70.93% -18.42% 100.00%
EY -0.95 -1.15 0.20 2.51 -0.54 -2.06 0.38 -
  QoQ % 17.39% -675.00% -92.03% 564.81% 73.79% -642.11% -
  Horiz. % -250.00% -302.63% 52.63% 660.53% -142.11% -542.11% 100.00%
DY 0.00 0.00 0.00 2.30 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 0.87 0.70 0.59 0.59 0.44 0.38 0.39 70.64%
  QoQ % 24.29% 18.64% 0.00% 34.09% 15.79% -2.56% -
  Horiz. % 223.08% 179.49% 151.28% 151.28% 112.82% 97.44% 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.
 


 

193  278  571  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.375-0.015 
 HSI-H6R 0.385+0.02 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.31+0.015 
 HOMERIZ-WB 0.28-0.025 
 VELESTO-WA 0.13-0.015 
Partners & Brokers