[CENSOF] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -225.3%
YoY- -110.98%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 154,462 151,935 132,594 112,116 87,138 69,820 50,845 110.18%
PBT 33,380 32,710 26,066 13,348 9,503 3,555 1,631 652.35%
Tax -11,341 -11,066 -10,024 -6,394 -3,335 -1,665 -444 772.48%
NP 22,039 21,644 16,042 6,954 6,168 1,890 1,187 604.93%
-
NP to SH 6,803 7,675 3,340 -926 739 -432 403 561.47%
-
Tax Rate 33.98% 33.83% 38.46% 47.90% 35.09% 46.84% 27.22% -
Total Cost 132,423 130,291 116,552 105,162 80,970 67,930 49,658 92.64%
-
Net Worth 139,453 135,058 120,724 117,438 96,117 89,916 76,438 49.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 139,453 135,058 120,724 117,438 96,117 89,916 76,438 49.47%
NOSH 492,941 438,217 422,999 410,769 397,674 366,111 352,577 25.11%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.27% 14.25% 12.10% 6.20% 7.08% 2.71% 2.33% -
ROE 4.88% 5.68% 2.77% -0.79% 0.77% -0.48% 0.53% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.33 34.67 31.35 27.29 21.91 19.07 14.42 67.98%
EPS 1.38 1.75 0.79 -0.23 0.19 -0.12 0.11 442.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2829 0.3082 0.2854 0.2859 0.2417 0.2456 0.2168 19.47%
Adjusted Per Share Value based on latest NOSH - 410,769
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.97 27.51 24.01 20.30 15.78 12.64 9.21 110.13%
EPS 1.23 1.39 0.60 -0.17 0.13 -0.08 0.07 579.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2525 0.2445 0.2186 0.2126 0.174 0.1628 0.1384 49.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.33 0.435 0.375 0.57 0.48 0.475 0.545 -
P/RPS 1.05 1.25 1.20 2.09 2.19 2.49 3.78 -57.52%
P/EPS 23.91 24.84 47.49 -252.85 258.30 -402.55 476.81 -86.47%
EY 4.18 4.03 2.11 -0.40 0.39 -0.25 0.21 638.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.41 1.31 1.99 1.99 1.93 2.51 -39.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 25/02/15 21/11/14 22/08/14 26/05/14 26/02/14 -
Price 0.23 0.36 0.465 0.545 0.48 0.48 0.505 -
P/RPS 0.73 1.04 1.48 2.00 2.19 2.52 3.50 -64.93%
P/EPS 16.67 20.55 58.89 -241.76 258.30 -406.79 441.82 -88.81%
EY 6.00 4.87 1.70 -0.41 0.39 -0.25 0.23 784.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.17 1.63 1.91 1.99 1.95 2.33 -50.65%

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