[CENSOF] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 37.53%
YoY- -28.85%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 27,125 21,797 8,523 43,340 32,926 13,047 7,650 131.99%
PBT 4,641 2,950 2,024 9,699 6,773 2,884 1,948 78.09%
Tax -15 -12 -9 -198 -2 0 0 -
NP 4,626 2,938 2,015 9,501 6,771 2,884 1,948 77.71%
-
NP to SH 4,771 2,980 2,032 9,312 6,771 2,884 1,948 81.40%
-
Tax Rate 0.32% 0.41% 0.44% 2.04% 0.03% 0.00% 0.00% -
Total Cost 22,499 18,859 6,508 33,839 26,155 10,163 5,702 149.07%
-
Net Worth 6,230,783 59,424 58,549 56,524 56,848 51,534 51,665 2319.76%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 343 - 34 - -
Div Payout % - - - 3.69% - 1.19% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 6,230,783 59,424 58,549 56,524 56,848 51,534 51,665 2319.76%
NOSH 356,044 350,588 344,406 343,616 343,705 343,333 172,389 61.96%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.05% 13.48% 23.64% 21.92% 20.56% 22.10% 25.46% -
ROE 0.08% 5.01% 3.47% 16.47% 11.91% 5.60% 3.77% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.62 6.22 2.47 12.61 9.58 3.80 4.44 43.20%
EPS 1.34 0.85 0.59 2.71 1.97 0.84 1.13 11.99%
DPS 0.00 0.00 0.00 0.10 0.00 0.01 0.00 -
NAPS 17.50 0.1695 0.17 0.1645 0.1654 0.1501 0.2997 1393.99%
Adjusted Per Share Value based on latest NOSH - 343,513
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.91 3.95 1.54 7.85 5.96 2.36 1.39 131.40%
EPS 0.86 0.54 0.37 1.69 1.23 0.52 0.35 81.79%
DPS 0.00 0.00 0.00 0.06 0.00 0.01 0.00 -
NAPS 11.2819 0.1076 0.106 0.1023 0.1029 0.0933 0.0935 2320.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.36 0.40 0.45 0.41 0.37 0.70 0.69 -
P/RPS 4.73 6.43 18.18 3.25 3.86 18.42 15.55 -54.67%
P/EPS 26.87 47.06 76.27 15.13 18.78 83.33 61.06 -42.05%
EY 3.72 2.13 1.31 6.61 5.32 1.20 1.64 72.37%
DY 0.00 0.00 0.00 0.24 0.00 0.01 0.00 -
P/NAPS 0.02 2.36 2.65 2.49 2.24 4.66 2.30 -95.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 22/08/12 02/05/12 27/02/12 24/11/11 29/08/11 20/05/11 -
Price 0.34 0.37 0.41 0.50 0.46 0.50 0.72 -
P/RPS 4.46 5.95 16.57 3.96 4.80 13.16 16.22 -57.61%
P/EPS 25.37 43.53 69.49 18.45 23.35 59.52 63.72 -45.78%
EY 3.94 2.30 1.44 5.42 4.28 1.68 1.57 84.36%
DY 0.00 0.00 0.00 0.20 0.00 0.02 0.00 -
P/NAPS 0.02 2.18 2.41 3.04 2.78 3.33 2.40 -95.85%

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
Post a Comment