[CENSOF] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 29.74%
YoY- 217.25%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 49,591 38,195 32,625 31,524 30,250 17,717 7,647 248.15%
PBT 10,928 9,872 5,194 6,716 4,284 -2,845 1,349 303.86%
Tax -2,354 -3,833 -3,178 -1,701 -1,312 -203 -119 632.76%
NP 8,574 6,039 2,016 5,015 2,972 -3,048 1,230 265.34%
-
NP to SH 5,653 846 -534 1,710 1,318 -3,419 1,131 192.61%
-
Tax Rate 21.54% 38.83% 61.19% 25.33% 30.63% - 8.82% -
Total Cost 41,017 32,156 30,609 26,509 27,278 20,765 6,417 244.80%
-
Net Worth 135,058 120,724 117,438 96,117 89,916 76,438 78,518 43.60%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 135,058 120,724 117,438 96,117 89,916 76,438 78,518 43.60%
NOSH 438,217 422,999 410,769 397,674 366,111 352,577 342,727 17.82%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 17.29% 15.81% 6.18% 15.91% 9.82% -17.20% 16.08% -
ROE 4.19% 0.70% -0.45% 1.78% 1.47% -4.47% 1.44% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.32 9.03 7.94 7.93 8.26 5.02 2.23 195.65%
EPS 1.29 0.20 0.13 0.43 0.36 -0.97 0.33 148.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3082 0.2854 0.2859 0.2417 0.2456 0.2168 0.2291 21.88%
Adjusted Per Share Value based on latest NOSH - 397,674
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.98 6.92 5.91 5.71 5.48 3.21 1.38 248.94%
EPS 1.02 0.15 -0.10 0.31 0.24 -0.62 0.20 196.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2445 0.2186 0.2126 0.174 0.1628 0.1384 0.1422 43.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.435 0.375 0.57 0.48 0.475 0.545 0.49 -
P/RPS 3.84 4.15 7.18 6.06 5.75 10.85 21.96 -68.76%
P/EPS 33.72 187.50 -438.46 111.63 131.94 -56.20 148.48 -62.81%
EY 2.97 0.53 -0.23 0.90 0.76 -1.78 0.67 170.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.31 1.99 1.99 1.93 2.51 2.14 -24.30%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 25/02/15 21/11/14 22/08/14 26/05/14 26/02/14 02/12/13 -
Price 0.36 0.465 0.545 0.48 0.48 0.505 0.555 -
P/RPS 3.18 5.15 6.86 6.06 5.81 10.05 24.87 -74.65%
P/EPS 27.91 232.50 -419.23 111.63 133.33 -52.08 168.18 -69.83%
EY 3.58 0.43 -0.24 0.90 0.75 -1.92 0.59 233.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.63 1.91 1.99 1.95 2.33 2.42 -38.42%

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