[CENSOF] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 279.54%
YoY- 541.44%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 116,338 71,026 34,051 152,051 102,344 64,149 31,524 138.24%
PBT 23,390 14,768 7,386 32,797 21,784 11,912 6,716 129.24%
Tax -7,589 -3,582 -1,976 -11,164 -8,712 -4,879 -1,701 170.27%
NP 15,801 11,186 5,410 21,633 13,072 7,033 5,015 114.47%
-
NP to SH 5,923 2,757 838 7,678 2,023 1,178 1,710 128.40%
-
Tax Rate 32.45% 24.26% 26.75% 34.04% 39.99% 40.96% 25.33% -
Total Cost 100,537 59,840 28,641 130,418 89,272 57,116 26,509 142.60%
-
Net Worth 143,996 142,083 139,453 107,683 120,284 116,134 96,117 30.83%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 143,996 142,083 139,453 107,683 120,284 116,134 96,117 30.83%
NOSH 485,491 492,321 492,941 438,628 421,458 406,206 397,674 14.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.58% 15.75% 15.89% 14.23% 12.77% 10.96% 15.91% -
ROE 4.11% 1.94% 0.60% 7.13% 1.68% 1.01% 1.78% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.96 14.43 6.91 34.67 24.28 15.79 7.93 108.57%
EPS 1.22 0.56 0.17 1.75 0.48 0.29 0.43 100.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2966 0.2886 0.2829 0.2455 0.2854 0.2859 0.2417 14.57%
Adjusted Per Share Value based on latest NOSH - 438,217
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.06 12.86 6.17 27.53 18.53 11.62 5.71 138.14%
EPS 1.07 0.50 0.15 1.39 0.37 0.21 0.31 127.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2607 0.2573 0.2525 0.195 0.2178 0.2103 0.174 30.84%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.31 0.27 0.33 0.435 0.375 0.57 0.48 -
P/RPS 1.29 1.87 4.78 1.25 1.54 3.61 6.06 -64.24%
P/EPS 25.41 48.21 194.12 24.85 78.13 196.55 111.63 -62.61%
EY 3.94 2.07 0.52 4.02 1.28 0.51 0.90 166.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.94 1.17 1.77 1.31 1.99 1.99 -34.62%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 25/05/15 25/02/15 21/11/14 22/08/14 -
Price 0.255 0.295 0.23 0.36 0.465 0.545 0.48 -
P/RPS 1.06 2.04 3.33 1.04 1.91 3.45 6.06 -68.62%
P/EPS 20.90 52.68 135.29 20.57 96.88 187.93 111.63 -67.17%
EY 4.78 1.90 0.74 4.86 1.03 0.53 0.90 203.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.02 0.81 1.47 1.63 1.91 1.99 -42.75%

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