Highlights

[CGB] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 13,787 13,575 13,887 13,945 12,758 15,148 16,419 -2.87%
  YoY % 1.56% -2.25% -0.42% 9.30% -15.78% -7.74% -
  Horiz. % 83.97% 82.68% 84.58% 84.93% 77.70% 92.26% 100.00%
PBT 19 -4,373 -472 -126 -756 127 500 -41.99%
  YoY % 100.43% -826.48% -274.60% 83.33% -695.28% -74.60% -
  Horiz. % 3.80% -874.60% -94.40% -25.20% -151.20% 25.40% 100.00%
Tax -41 0 -2 -13 0 -19 -30 5.34%
  YoY % 0.00% 0.00% 84.62% 0.00% 0.00% 36.67% -
  Horiz. % 136.67% -0.00% 6.67% 43.33% -0.00% 63.33% 100.00%
NP -22 -4,373 -474 -139 -756 108 470 -
  YoY % 99.50% -822.57% -241.01% 81.61% -800.00% -77.02% -
  Horiz. % -4.68% -930.43% -100.85% -29.57% -160.85% 22.98% 100.00%
NP to SH -22 -4,373 -474 -139 -756 108 470 -
  YoY % 99.50% -822.57% -241.01% 81.61% -800.00% -77.02% -
  Horiz. % -4.68% -930.43% -100.85% -29.57% -160.85% 22.98% 100.00%
Tax Rate 215.79 % - % - % - % - % 14.96 % 6.00 % 81.58%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 149.33% -
  Horiz. % 3,596.50% 0.00% 0.00% 0.00% 0.00% 249.33% 100.00%
Total Cost 13,809 17,948 14,361 14,084 13,514 15,040 15,949 -2.37%
  YoY % -23.06% 24.98% 1.97% 4.22% -10.15% -5.70% -
  Horiz. % 86.58% 112.53% 90.04% 88.31% 84.73% 94.30% 100.00%
Net Worth 44,864 46,706 57,064 58,379 60,021 61,200 62,058 -5.26%
  YoY % -3.94% -18.15% -2.25% -2.74% -1.93% -1.38% -
  Horiz. % 72.29% 75.26% 91.95% 94.07% 96.72% 98.62% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 44,864 46,706 57,064 58,379 60,021 61,200 62,058 -5.26%
  YoY % -3.94% -18.15% -2.25% -2.74% -1.93% -1.38% -
  Horiz. % 72.29% 75.26% 91.95% 94.07% 96.72% 98.62% 100.00%
NOSH 45,780 45,790 46,019 46,333 45,818 45,000 45,631 0.05%
  YoY % -0.02% -0.50% -0.68% 1.12% 1.82% -1.38% -
  Horiz. % 100.33% 100.35% 100.85% 101.54% 100.41% 98.62% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.16 % -32.21 % -3.41 % -1.00 % -5.93 % 0.71 % 2.86 % -
  YoY % 99.50% -844.57% -241.00% 83.14% -935.21% -75.17% -
  Horiz. % -5.59% -1,126.22% -119.23% -34.97% -207.34% 24.83% 100.00%
ROE -0.05 % -9.36 % -0.83 % -0.24 % -1.26 % 0.18 % 0.76 % -
  YoY % 99.47% -1,027.71% -245.83% 80.95% -800.00% -76.32% -
  Horiz. % -6.58% -1,231.58% -109.21% -31.58% -165.79% 23.68% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.12 29.65 30.18 30.10 27.84 33.66 35.98 -2.92%
  YoY % 1.59% -1.76% 0.27% 8.12% -17.29% -6.45% -
  Horiz. % 83.71% 82.41% 83.88% 83.66% 77.38% 93.55% 100.00%
EPS -0.05 -9.55 -1.03 -0.30 -1.65 0.24 1.03 -
  YoY % 99.48% -827.18% -243.33% 81.82% -787.50% -76.70% -
  Horiz. % -4.85% -927.18% -100.00% -29.13% -160.19% 23.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9800 1.0200 1.2400 1.2600 1.3100 1.3600 1.3600 -5.31%
  YoY % -3.92% -17.74% -1.59% -3.82% -3.68% 0.00% -
  Horiz. % 72.06% 75.00% 91.18% 92.65% 96.32% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.32 15.08 15.43 15.49 14.18 16.83 18.24 -2.86%
  YoY % 1.59% -2.27% -0.39% 9.24% -15.75% -7.73% -
  Horiz. % 83.99% 82.68% 84.59% 84.92% 77.74% 92.27% 100.00%
EPS -0.02 -4.86 -0.53 -0.15 -0.84 0.12 0.52 -
  YoY % 99.59% -816.98% -253.33% 82.14% -800.00% -76.92% -
  Horiz. % -3.85% -934.62% -101.92% -28.85% -161.54% 23.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4985 0.5190 0.6340 0.6487 0.6669 0.6800 0.6895 -5.26%
  YoY % -3.95% -18.14% -2.27% -2.73% -1.93% -1.38% -
  Horiz. % 72.30% 75.27% 91.95% 94.08% 96.72% 98.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.9300 0.9000 0.8500 0.5500 0.4400 0.4250 0.8100 -
P/RPS 3.09 3.04 2.82 1.83 1.58 1.26 2.25 5.42%
  YoY % 1.64% 7.80% 54.10% 15.82% 25.40% -44.00% -
  Horiz. % 137.33% 135.11% 125.33% 81.33% 70.22% 56.00% 100.00%
P/EPS -1,935.25 -9.42 -82.52 -183.33 -26.67 177.08 78.64 -
  YoY % -20,444.05% 88.58% 54.99% -587.40% -115.06% 125.18% -
  Horiz. % -2,460.90% -11.98% -104.93% -233.13% -33.91% 225.18% 100.00%
EY -0.05 -10.61 -1.21 -0.55 -3.75 0.56 1.27 -
  YoY % 99.53% -776.86% -120.00% 85.33% -769.64% -55.91% -
  Horiz. % -3.94% -835.43% -95.28% -43.31% -295.28% 44.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.95 0.88 0.69 0.44 0.34 0.31 0.60 7.95%
  YoY % 7.95% 27.54% 56.82% 29.41% 9.68% -48.33% -
  Horiz. % 158.33% 146.67% 115.00% 73.33% 56.67% 51.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 26/11/15 24/11/14 25/11/13 27/11/12 29/11/11 23/11/10 -
Price 0.9600 0.9200 1.0800 0.5600 0.4200 0.4400 0.7800 -
P/RPS 3.19 3.10 3.58 1.86 1.51 1.31 2.17 6.63%
  YoY % 2.90% -13.41% 92.47% 23.18% 15.27% -39.63% -
  Horiz. % 147.00% 142.86% 164.98% 85.71% 69.59% 60.37% 100.00%
P/EPS -1,997.67 -9.63 -104.85 -186.67 -25.45 183.33 75.73 -
  YoY % -20,644.24% 90.82% 43.83% -633.48% -113.88% 142.08% -
  Horiz. % -2,637.88% -12.72% -138.45% -246.49% -33.61% 242.08% 100.00%
EY -0.05 -10.38 -0.95 -0.54 -3.93 0.55 1.32 -
  YoY % 99.52% -992.63% -75.93% 86.26% -814.55% -58.33% -
  Horiz. % -3.79% -786.36% -71.97% -40.91% -297.73% 41.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 0.90 0.87 0.44 0.32 0.32 0.57 9.44%
  YoY % 8.89% 3.45% 97.73% 37.50% 0.00% -43.86% -
  Horiz. % 171.93% 157.89% 152.63% 77.19% 56.14% 56.14% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers