[CENSOF] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 460.69%
YoY- 728.78%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Revenue 81,557 178,101 165,929 132,594 50,845 37,780 44,983 12.63%
PBT -4,660 75,234 34,316 26,066 1,631 7,737 9,898 -
Tax -1,473 23,077 -9,942 -10,024 -444 -210 -217 46.64%
NP -6,133 98,311 24,374 16,042 1,187 7,527 9,681 -
-
NP to SH -7,202 3,568 11,576 3,340 403 7,407 9,472 -
-
Tax Rate - -30.67% 28.97% 38.46% 27.22% 2.71% 2.19% -
Total Cost 87,690 79,790 141,555 116,552 49,658 30,253 35,302 19.94%
-
Net Worth 146,119 0 144,512 120,724 76,438 6,357,142 60,702 19.19%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Net Worth 146,119 0 144,512 120,724 76,438 6,357,142 60,702 19.19%
NOSH 501,758 500,400 487,230 422,999 352,577 363,265 324,436 9.10%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
NP Margin -7.52% 55.20% 14.69% 12.10% 2.33% 19.92% 21.52% -
ROE -4.93% 0.00% 8.01% 2.77% 0.53% 0.12% 15.60% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
RPS 16.25 35.59 34.06 31.35 14.42 10.40 13.86 3.23%
EPS -1.43 0.71 2.38 0.79 0.11 2.04 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2911 0.00 0.2966 0.2854 0.2168 17.50 0.1871 9.23%
Adjusted Per Share Value based on latest NOSH - 422,999
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
RPS 14.77 32.25 30.04 24.01 9.21 6.84 8.14 12.64%
EPS -1.30 0.65 2.10 0.60 0.07 1.34 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2646 0.00 0.2617 0.2186 0.1384 11.5107 0.1099 19.20%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 31/12/12 -
Price 0.25 0.20 0.31 0.375 0.545 0.36 0.35 -
P/RPS 1.54 0.56 0.91 1.20 3.78 3.46 2.52 -9.37%
P/EPS -17.42 28.05 13.05 47.49 476.81 17.66 11.99 -
EY -5.74 3.57 7.66 2.11 0.21 5.66 8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 1.05 1.31 2.51 0.02 1.87 -14.38%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Date 28/02/18 27/02/17 29/02/16 25/02/15 26/02/14 21/11/12 21/02/13 -
Price 0.235 0.30 0.255 0.465 0.505 0.34 0.385 -
P/RPS 1.45 0.84 0.75 1.48 3.50 3.27 2.78 -12.19%
P/EPS -16.38 42.07 10.73 58.89 441.82 16.67 13.19 -
EY -6.11 2.38 9.32 1.70 0.23 6.00 7.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.86 1.63 2.33 0.02 2.06 -17.02%

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