[CENSOF] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 128.88%
YoY- 459.18%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 62,523 48,703 45,313 36,974 34,051 49,591 38,195 38.93%
PBT 93,207 -13,126 8,621 7,381 7,386 10,928 9,872 347.32%
Tax -2,077 27,834 -4,006 -1,606 -1,976 -2,354 -3,833 -33.55%
NP 91,130 14,708 4,615 5,775 5,410 8,574 6,039 511.66%
-
NP to SH 35,693 -19,853 3,167 1,918 838 5,653 846 1114.69%
-
Tax Rate 2.23% - 46.47% 21.76% 26.75% 21.54% 38.83% -
Total Cost -28,607 33,995 40,698 31,199 28,641 41,017 32,156 -
-
Net Worth 172,621 128,768 144,512 141,932 139,453 135,058 120,724 26.94%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 172,621 128,768 144,512 141,932 139,453 135,058 120,724 26.94%
NOSH 486,944 486,470 487,230 491,794 492,941 438,217 422,999 9.84%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 145.75% 30.20% 10.18% 15.62% 15.89% 17.29% 15.81% -
ROE 20.68% -15.42% 2.19% 1.35% 0.60% 4.19% 0.70% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.84 10.01 9.30 7.52 6.91 11.32 9.03 26.47%
EPS 7.33 -4.03 0.65 0.39 0.17 1.29 0.20 1005.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3545 0.2647 0.2966 0.2886 0.2829 0.3082 0.2854 15.56%
Adjusted Per Share Value based on latest NOSH - 491,794
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.32 8.82 8.20 6.69 6.17 8.98 6.92 38.87%
EPS 6.46 -3.59 0.57 0.35 0.15 1.02 0.15 1131.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3126 0.2332 0.2617 0.257 0.2525 0.2445 0.2186 26.95%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.195 0.26 0.31 0.27 0.33 0.435 0.375 -
P/RPS 1.52 2.60 3.33 3.59 4.78 3.84 4.15 -48.83%
P/EPS 2.66 -6.37 47.69 69.23 194.12 33.72 187.50 -94.15%
EY 37.59 -15.70 2.10 1.44 0.52 2.97 0.53 1617.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.98 1.05 0.94 1.17 1.41 1.31 -43.96%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 29/02/16 30/11/15 28/08/15 25/05/15 25/02/15 -
Price 0.215 0.25 0.255 0.295 0.23 0.36 0.465 -
P/RPS 1.67 2.50 2.74 3.92 3.33 3.18 5.15 -52.83%
P/EPS 2.93 -6.13 39.23 75.64 135.29 27.91 232.50 -94.59%
EY 34.09 -16.32 2.55 1.32 0.74 3.58 0.43 1750.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.94 0.86 1.02 0.81 1.17 1.63 -48.09%

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