[CENSOF] QoQ TTM 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- 271.06%
YoY- -91.86%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 151,935 132,594 112,116 87,138 69,820 50,845 50,986 107.21%
PBT 32,710 26,066 13,348 9,503 3,555 1,631 9,565 127.15%
Tax -11,066 -10,024 -6,394 -3,335 -1,665 -444 -444 754.91%
NP 21,644 16,042 6,954 6,168 1,890 1,187 9,121 78.00%
-
NP to SH 7,675 3,340 -926 739 -432 403 8,430 -6.06%
-
Tax Rate 33.83% 38.46% 47.90% 35.09% 46.84% 27.22% 4.64% -
Total Cost 130,291 116,552 105,162 80,970 67,930 49,658 41,865 113.30%
-
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 14.25% 12.10% 6.20% 7.08% 2.71% 2.33% 17.89% -
ROE 5.68% 2.77% -0.79% 0.77% -0.48% 0.53% 10.74% -
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 34.67 31.35 27.29 21.91 19.07 14.42 14.88 75.84%
EPS 1.75 0.79 -0.23 0.19 -0.12 0.11 2.46 -20.32%
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 27.51 24.01 20.30 15.78 12.64 9.21 9.23 107.24%
EPS 1.39 0.60 -0.17 0.13 -0.08 0.07 1.53 -6.20%
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 1.25 1.20 2.09 2.19 2.49 3.78 3.29 -47.57%
P/EPS 24.84 47.49 -252.85 258.30 -402.55 476.81 19.92 15.86%
EY 4.03 2.11 -0.40 0.39 -0.25 0.21 5.02 -13.63%
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 1.04 1.48 2.00 2.19 2.52 3.50 3.73 -57.35%
P/EPS 20.55 58.89 -241.76 258.30 -406.79 441.82 22.56 -6.03%
EY 4.87 1.70 -0.41 0.39 -0.25 0.23 4.43 6.52%
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