[CENSOF] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Cumulative Result
Revenue	165,041	116,338	71,026	34,051	152,051	102,344	64,149	87.65%
YoY %	41.86%	63.80%	108.59%	-77.61%	48.57%	59.54%	-	-
Horiz. %	257.28%	181.36%	110.72%	53.08%	237.03%	159.54%	100.00%	-
PBT	10,264	23,390	14,768	7,386	32,797	21,784	11,912	-9.44%
YoY %	-56.12%	58.38%	99.95%	-77.48%	50.56%	82.87%	-	-
Horiz. %	86.17%	196.36%	123.98%	62.00%	275.33%	182.87%	100.00%	-
Tax	-8,748	-7,589	-3,582	-1,976	-11,164	-8,712	-4,879	47.53%
YoY %	-15.27%	-111.86%	-81.28%	82.30%	-28.15%	-78.56%	-	-
Horiz. %	179.30%	155.54%	73.42%	40.50%	228.82%	178.56%	100.00%	-
NP	1,516	15,801	11,186	5,410	21,633	13,072	7,033	-64.01%
YoY %	-90.41%	41.26%	106.77%	-74.99%	65.49%	85.87%	-	-
Horiz. %	21.56%	224.67%	159.05%	76.92%	307.59%	185.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,507	5,923	2,757	838	7,678	2,023	1,178	-
YoY %	-328.04%	114.83%	229.00%	-89.09%	279.54%	71.73%	-	-
Horiz. %	-1,146.60%	502.80%	234.04%	71.14%	651.78%	171.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	85.23%	32.45%	24.26%	26.75%	34.04%	39.99%	40.96%	-
YoY %	162.65%	33.76%	-9.31%	-21.42%	-14.88%	-2.37%	-	-
Horiz. %	208.08%	79.22%	59.23%	65.31%	83.11%	97.63%	100.00%	-
Total Cost	163,525	100,537	59,840	28,641	130,418	89,272	57,116	101.49%
YoY %	62.65%	68.01%	108.93%	-78.04%	46.09%	56.30%	-	-
Horiz. %	286.30%	176.02%	104.77%	50.15%	228.34%	156.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,283	143,996	142,083	139,453	107,683	120,284	116,134	7.40%
YoY %	-10.22%	1.35%	1.89%	29.50%	-10.48%	3.57%	-	-
Horiz. %	111.32%	123.99%	122.34%	120.08%	92.72%	103.57%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	129,283	143,996	142,083	139,453	107,683	120,284	116,134	7.40%
YoY %	-10.22%	1.35%	1.89%	29.50%	-10.48%	3.57%	-	-
Horiz. %	111.32%	123.99%	122.34%	120.08%	92.72%	103.57%	100.00%	-
NOSH	488,413	485,491	492,321	492,941	438,628	421,458	406,206	13.06%
YoY %	0.60%	-1.39%	-0.13%	12.38%	4.07%	3.75%	-	-
Horiz. %	120.24%	119.52%	121.20%	121.35%	107.98%	103.75%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	0.92%	13.58%	15.75%	15.89%	14.23%	12.77%	10.96%	-
YoY %	-93.23%	-13.78%	-0.88%	11.67%	11.43%	16.51%	-	-
Horiz. %	8.39%	123.91%	143.70%	144.98%	129.84%	116.51%	100.00%	-
ROE	-10.45%	4.11%	1.94%	0.60%	7.13%	1.68%	1.01%	-
YoY %	-354.26%	111.86%	223.33%	-91.58%	324.40%	66.34%	-	-
Horiz. %	-1,034.65%	406.93%	192.08%	59.41%	705.94%	166.34%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	33.79	23.96	14.43	6.91	34.67	24.28	15.79	65.98%
YoY %	41.03%	66.04%	108.83%	-80.07%	42.79%	53.77%	-	-
Horiz. %	214.00%	151.74%	91.39%	43.76%	219.57%	153.77%	100.00%	-
EPS	-2.83	1.22	0.56	0.17	1.75	0.48	0.29	-
YoY %	-331.97%	117.86%	229.41%	-90.29%	264.58%	65.52%	-	-
Horiz. %	-975.86%	420.69%	193.10%	58.62%	603.45%	165.52%	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	0.2647	0.2966	0.2886	0.2829	0.2455	0.2854	0.2859	-5.00%
YoY %	-10.76%	2.77%	2.01%	15.23%	-13.98%	-0.17%	-	-
Horiz. %	92.58%	103.74%	100.94%	98.95%	85.87%	99.83%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 492,941
RPS	29.88	21.06	12.86	6.17	27.53	18.53	11.62	87.58%
YoY %	41.88%	63.76%	108.43%	-77.59%	48.57%	59.47%	-	-
Horiz. %	257.14%	181.24%	110.67%	53.10%	236.92%	159.47%	100.00%	-
EPS	-2.45	1.07	0.50	0.15	1.39	0.37	0.21	-
YoY %	-328.97%	114.00%	233.33%	-89.21%	275.68%	76.19%	-	-
Horiz. %	-1,166.67%	509.52%	238.10%	71.43%	661.90%	176.19%	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	0.2341	0.2607	0.2573	0.2525	0.195	0.2178	0.2103	7.40%
YoY %	-10.20%	1.32%	1.90%	29.49%	-10.47%	3.57%	-	-
Horiz. %	111.32%	123.97%	122.35%	120.07%	92.72%	103.57%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	0.26	0.31	0.27	0.33	0.435	0.375	0.57	-
P/RPS	0.77	1.29	1.87	4.78	1.25	1.54	3.61	-64.26%
YoY %	-40.31%	-31.02%	-60.88%	282.40%	-18.83%	-57.34%	-	-
Horiz. %	21.33%	35.73%	51.80%	132.41%	34.63%	42.66%	100.00%	-
P/EPS	-9.40	25.41	48.21	194.12	24.85	78.13	196.55	-
YoY %	-136.99%	-47.29%	-75.16%	681.17%	-68.19%	-60.25%	-	-
Horiz. %	-4.78%	12.93%	24.53%	98.76%	12.64%	39.75%	100.00%	-
EY	-10.64	3.94	2.07	0.52	4.02	1.28	0.51	-
YoY %	-370.05%	90.34%	298.08%	-87.06%	214.06%	150.98%	-	-
Horiz. %	-2,086.27%	772.55%	405.88%	101.96%	788.24%	250.98%	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	1.05	0.94	1.17	1.77	1.31	1.99	-37.61%
YoY %	-6.67%	11.70%	-19.66%	-33.90%	35.11%	-34.17%	-	-
Horiz. %	49.25%	52.76%	47.24%	58.79%	88.94%	65.83%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	30/05/16	29/02/16	30/11/15	28/08/15	25/05/15	25/02/15	21/11/14	-
Price	0.25	0.255	0.295	0.23	0.36	0.465	0.545	-
P/RPS	0.74	1.06	2.04	3.33	1.04	1.91	3.45	-64.13%
YoY %	-30.19%	-48.04%	-38.74%	220.19%	-45.55%	-44.64%	-	-
Horiz. %	21.45%	30.72%	59.13%	96.52%	30.14%	55.36%	100.00%	-
P/EPS	-9.04	20.90	52.68	135.29	20.57	96.88	187.93	-
YoY %	-143.25%	-60.33%	-61.06%	557.71%	-78.77%	-48.45%	-	-
Horiz. %	-4.81%	11.12%	28.03%	71.99%	10.95%	51.55%	100.00%	-
EY	-11.06	4.78	1.90	0.74	4.86	1.03	0.53	-
YoY %	-331.38%	151.58%	156.76%	-84.77%	371.84%	94.34%	-	-
Horiz. %	-2,086.79%	901.89%	358.49%	139.62%	916.98%	194.34%	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	0.94	0.86	1.02	0.81	1.47	1.63	1.91	-37.63%
YoY %	9.30%	-15.69%	25.93%	-44.90%	-9.82%	-14.66%	-	-
Horiz. %	49.21%	45.03%	53.40%	42.41%	76.96%	85.34%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos