Highlights

[CGB] QoQ Quarter Result on 2014-03-31 [#1]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -92.33%    YoY -     -23.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,367 13,887 15,714 16,173 15,812 13,945 13,825 -2.21%
  QoQ % -3.74% -11.63% -2.84% 2.28% 13.39% 0.87% -
  Horiz. % 96.69% 100.45% 113.66% 116.98% 114.37% 100.87% 100.00%
PBT -156 -472 -468 67 909 -126 -455 -50.92%
  QoQ % 66.95% -0.85% -798.51% -92.63% 821.43% 72.31% -
  Horiz. % 34.29% 103.74% 102.86% -14.73% -199.78% 27.69% 100.00%
Tax -17 -2 0 0 -36 -13 0 -
  QoQ % -750.00% 0.00% 0.00% 0.00% -176.92% 0.00% -
  Horiz. % 130.77% 15.38% -0.00% -0.00% 276.92% 100.00% -
NP -173 -474 -468 67 873 -139 -455 -47.42%
  QoQ % 63.50% -1.28% -798.51% -92.33% 728.06% 69.45% -
  Horiz. % 38.02% 104.18% 102.86% -14.73% -191.87% 30.55% 100.00%
NP to SH -173 -474 -468 67 873 -139 -455 -47.42%
  QoQ % 63.50% -1.28% -798.51% -92.33% 728.06% 69.45% -
  Horiz. % 38.02% 104.18% 102.86% -14.73% -191.87% 30.55% 100.00%
Tax Rate - % - % - % - % 3.96 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 13,540 14,361 16,182 16,106 14,939 14,084 14,280 -3.48%
  QoQ % -5.72% -11.25% 0.47% 7.81% 6.07% -1.37% -
  Horiz. % 94.82% 100.57% 113.32% 112.79% 104.61% 98.63% 100.00%
Net Worth 56,452 57,064 58,270 57,173 58,504 58,379 58,368 -2.19%
  QoQ % -1.07% -2.07% 1.92% -2.28% 0.21% 0.02% -
  Horiz. % 96.72% 97.76% 99.83% 97.95% 100.23% 100.02% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 796 - - - 799 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.61% 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% 0.00% 0.00% 100.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 56,452 57,064 58,270 57,173 58,504 58,379 58,368 -2.19%
  QoQ % -1.07% -2.07% 1.92% -2.28% 0.21% 0.02% -
  Horiz. % 96.72% 97.76% 99.83% 97.95% 100.23% 100.02% 100.00%
NOSH 45,526 46,019 45,882 44,666 45,706 46,333 45,959 -0.63%
  QoQ % -1.07% 0.30% 2.72% -2.28% -1.35% 0.81% -
  Horiz. % 99.06% 100.13% 99.83% 97.19% 99.45% 100.81% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.29 % -3.41 % -2.98 % 0.41 % 5.52 % -1.00 % -3.29 % -46.34%
  QoQ % 62.17% -14.43% -826.83% -92.57% 652.00% 69.60% -
  Horiz. % 39.21% 103.65% 90.58% -12.46% -167.78% 30.40% 100.00%
ROE -0.31 % -0.83 % -0.80 % 0.12 % 1.49 % -0.24 % -0.78 % -45.85%
  QoQ % 62.65% -3.75% -766.67% -91.95% 720.83% 69.23% -
  Horiz. % 39.74% 106.41% 102.56% -15.38% -191.03% 30.77% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.36 30.18 34.25 36.21 34.59 30.10 30.08 -1.60%
  QoQ % -2.72% -11.88% -5.41% 4.68% 14.92% 0.07% -
  Horiz. % 97.61% 100.33% 113.86% 120.38% 114.99% 100.07% 100.00%
EPS -0.38 -1.03 -1.02 0.15 1.91 -0.30 -0.99 -47.09%
  QoQ % 63.11% -0.98% -780.00% -92.15% 736.67% 69.70% -
  Horiz. % 38.38% 104.04% 103.03% -15.15% -192.93% 30.30% 100.00%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2400 1.2400 1.2700 1.2800 1.2800 1.2600 1.2700 -1.58%
  QoQ % 0.00% -2.36% -0.78% 0.00% 1.59% -0.79% -
  Horiz. % 97.64% 97.64% 100.00% 100.79% 100.79% 99.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.85 15.43 17.46 17.97 17.57 15.49 15.36 -2.22%
  QoQ % -3.76% -11.63% -2.84% 2.28% 13.43% 0.85% -
  Horiz. % 96.68% 100.46% 113.67% 116.99% 114.39% 100.85% 100.00%
EPS -0.19 -0.53 -0.52 0.07 0.97 -0.15 -0.51 -48.13%
  QoQ % 64.15% -1.92% -842.86% -92.78% 746.67% 70.59% -
  Horiz. % 37.25% 103.92% 101.96% -13.73% -190.20% 29.41% 100.00%
DPS 0.89 0.00 0.00 0.00 0.89 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6273 0.6340 0.6475 0.6353 0.6501 0.6487 0.6485 -2.19%
  QoQ % -1.06% -2.08% 1.92% -2.28% 0.22% 0.03% -
  Horiz. % 96.73% 97.76% 99.85% 97.96% 100.25% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.0000 0.8500 0.7550 0.7500 0.7000 0.5500 0.4850 -
P/RPS 3.41 2.82 2.20 2.07 2.02 1.83 1.61 64.70%
  QoQ % 20.92% 28.18% 6.28% 2.48% 10.38% 13.66% -
  Horiz. % 211.80% 175.16% 136.65% 128.57% 125.47% 113.66% 100.00%
P/EPS -263.16 -82.52 -74.02 500.00 36.65 -183.33 -48.99 205.78%
  QoQ % -218.90% -11.48% -114.80% 1,264.26% 119.99% -274.22% -
  Horiz. % 537.17% 168.44% 151.09% -1,020.62% -74.81% 374.22% 100.00%
EY -0.38 -1.21 -1.35 0.20 2.73 -0.55 -2.04 -67.28%
  QoQ % 68.60% 10.37% -775.00% -92.67% 596.36% 73.04% -
  Horiz. % 18.63% 59.31% 66.18% -9.80% -133.82% 26.96% 100.00%
DY 1.75 0.00 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.81 0.69 0.59 0.59 0.55 0.44 0.38 65.40%
  QoQ % 17.39% 16.95% 0.00% 7.27% 25.00% 15.79% -
  Horiz. % 213.16% 181.58% 155.26% 155.26% 144.74% 115.79% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 22/08/14 27/05/14 27/02/14 25/11/13 23/08/13 -
Price 0.9650 1.0800 0.8900 0.7500 0.7600 0.5600 0.4800 -
P/RPS 3.29 3.58 2.60 2.07 2.20 1.86 1.60 61.49%
  QoQ % -8.10% 37.69% 25.60% -5.91% 18.28% 16.25% -
  Horiz. % 205.62% 223.75% 162.50% 129.38% 137.50% 116.25% 100.00%
P/EPS -253.95 -104.85 -87.25 500.00 39.79 -186.67 -48.48 200.71%
  QoQ % -142.20% -20.17% -117.45% 1,156.60% 121.32% -285.05% -
  Horiz. % 523.82% 216.27% 179.97% -1,031.35% -82.08% 385.05% 100.00%
EY -0.39 -0.95 -1.15 0.20 2.51 -0.54 -2.06 -66.93%
  QoQ % 58.95% 17.39% -675.00% -92.03% 564.81% 73.79% -
  Horiz. % 18.93% 46.12% 55.83% -9.71% -121.84% 26.21% 100.00%
DY 1.81 0.00 0.00 0.00 2.30 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.70% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.78 0.87 0.70 0.59 0.59 0.44 0.38 61.30%
  QoQ % -10.34% 24.29% 18.64% 0.00% 34.09% 15.79% -
  Horiz. % 205.26% 228.95% 184.21% 155.26% 155.26% 115.79% 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.
 


 

356  237  601  987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.045+0.01 
 KNM 0.365+0.015 
 NETX 0.02+0.005 
 GPACKET 0.465+0.02 
 ARMADA 0.23+0.005 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.33+0.005 
 PUC 0.08-0.005 
Partners & Brokers