[CENSOF] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -207.2%
YoY- -104.49%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 132,594 112,116 87,138 69,820 50,845 50,986 48,667 94.71%
PBT 26,066 13,348 9,503 3,555 1,631 9,565 9,896 90.38%
Tax -10,024 -6,394 -3,335 -1,665 -444 -444 -327 873.39%
NP 16,042 6,954 6,168 1,890 1,187 9,121 9,569 40.98%
-
NP to SH 3,340 -926 739 -432 403 8,430 9,079 -48.56%
-
Tax Rate 38.46% 47.90% 35.09% 46.84% 27.22% 4.64% 3.30% -
Total Cost 116,552 105,162 80,970 67,930 49,658 41,865 39,098 106.71%
-
Net Worth 120,724 117,438 96,117 89,916 76,438 78,518 65,758 49.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 120,724 117,438 96,117 89,916 76,438 78,518 65,758 49.76%
NOSH 422,999 410,769 397,674 366,111 352,577 342,727 336,875 16.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.10% 6.20% 7.08% 2.71% 2.33% 17.89% 19.66% -
ROE 2.77% -0.79% 0.77% -0.48% 0.53% 10.74% 13.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.35 27.29 21.91 19.07 14.42 14.88 14.45 67.35%
EPS 0.79 -0.23 0.19 -0.12 0.11 2.46 2.70 -55.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2854 0.2859 0.2417 0.2456 0.2168 0.2291 0.1952 28.73%
Adjusted Per Share Value based on latest NOSH - 366,111
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.01 20.30 15.78 12.64 9.21 9.23 8.81 94.75%
EPS 0.60 -0.17 0.13 -0.08 0.07 1.53 1.64 -48.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2186 0.2126 0.174 0.1628 0.1384 0.1422 0.1191 49.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.375 0.57 0.48 0.475 0.545 0.49 0.58 -
P/RPS 1.20 2.09 2.19 2.49 3.78 3.29 4.01 -55.16%
P/EPS 47.49 -252.85 258.30 -402.55 476.81 19.92 21.52 69.25%
EY 2.11 -0.40 0.39 -0.25 0.21 5.02 4.65 -40.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.99 1.99 1.93 2.51 2.14 2.97 -41.96%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 21/11/14 22/08/14 26/05/14 26/02/14 02/12/13 16/08/13 -
Price 0.465 0.545 0.48 0.48 0.505 0.555 0.53 -
P/RPS 1.48 2.00 2.19 2.52 3.50 3.73 3.67 -45.32%
P/EPS 58.89 -241.76 258.30 -406.79 441.82 22.56 19.67 107.31%
EY 1.70 -0.41 0.39 -0.25 0.23 4.43 5.09 -51.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.91 1.99 1.95 2.33 2.42 2.72 -28.85%

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