[CENSOF] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -5.69%
YoY- -4.56%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 69,820 50,845 50,986 48,667 47,735 44,983 37,780 50.65%
PBT 3,555 1,631 9,565 9,896 10,234 9,898 7,737 -40.48%
Tax -1,665 -444 -444 -327 -299 -217 -210 298.11%
NP 1,890 1,187 9,121 9,569 9,935 9,681 7,527 -60.23%
-
NP to SH -432 403 8,430 9,079 9,627 9,472 7,407 -
-
Tax Rate 46.84% 27.22% 4.64% 3.30% 2.92% 2.19% 2.71% -
Total Cost 67,930 49,658 41,865 39,098 37,800 35,302 30,253 71.55%
-
Net Worth 89,916 76,438 78,518 65,758 66,196 60,702 6,357,142 -94.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 89,916 76,438 78,518 65,758 66,196 60,702 6,357,142 -94.16%
NOSH 366,111 352,577 342,727 336,875 341,746 324,436 363,265 0.52%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.71% 2.33% 17.89% 19.66% 20.81% 21.52% 19.92% -
ROE -0.48% 0.53% 10.74% 13.81% 14.54% 15.60% 0.12% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.07 14.42 14.88 14.45 13.97 13.86 10.40 49.86%
EPS -0.12 0.11 2.46 2.70 2.82 2.92 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2456 0.2168 0.2291 0.1952 0.1937 0.1871 17.50 -94.19%
Adjusted Per Share Value based on latest NOSH - 336,875
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.64 9.21 9.23 8.81 8.64 8.14 6.84 50.64%
EPS -0.08 0.07 1.53 1.64 1.74 1.72 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1628 0.1384 0.1422 0.1191 0.1199 0.1099 11.5107 -94.16%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.475 0.545 0.49 0.58 0.425 0.35 0.36 -
P/RPS 2.49 3.78 3.29 4.01 3.04 2.52 3.46 -19.70%
P/EPS -402.55 476.81 19.92 21.52 15.09 11.99 17.66 -
EY -0.25 0.21 5.02 4.65 6.63 8.34 5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.51 2.14 2.97 2.19 1.87 0.02 2009.73%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 26/02/14 02/12/13 16/08/13 22/05/13 21/02/13 21/11/12 -
Price 0.48 0.505 0.555 0.53 0.585 0.385 0.34 -
P/RPS 2.52 3.50 3.73 3.67 4.19 2.78 3.27 -15.95%
P/EPS -406.79 441.82 22.56 19.67 20.77 13.19 16.67 -
EY -0.25 0.23 4.43 5.09 4.82 7.58 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.33 2.42 2.72 3.02 2.06 0.02 2024.29%

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