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

Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 80,096 0 0 0 45,100 44,765 36,166 69.98%
PBT 5,912 0 0 0 9,440 9,805 6,188 -2.99%
Tax -1,755 0 0 0 -364 -355 -20 1880.07%
NP 4,157 0 0 0 9,076 9,450 6,168 -23.14%
-
NP to SH 1,197 0 0 0 8,612 9,327 6,361 -67.19%
-
Tax Rate 29.69% - - - 3.86% 3.62% 0.32% -
Total Cost 75,939 0 0 0 36,024 35,315 29,998 85.84%
-
Net Worth 89,085 79,624 79,601 67,344 66,196 63,465 6,230,782 -94.12%
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 89,085 79,624 79,601 67,344 66,196 63,465 6,230,782 -94.12%
NOSH 362,727 367,272 347,454 345,000 341,746 338,664 356,044 1.24%
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 5.19% 0.00% 0.00% 0.00% 20.12% 21.11% 17.05% -
ROE 1.34% 0.00% 0.00% 0.00% 13.01% 14.70% 0.10% -
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 22.08 0.00 0.00 0.00 13.20 13.22 10.16 67.85%
EPS 0.33 0.00 0.00 0.00 2.52 2.77 1.79 -67.64%
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 0.1874 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 14.50 0.00 0.00 0.00 8.17 8.11 6.55 69.93%
EPS 0.22 0.00 0.00 0.00 1.56 1.69 1.15 -66.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1613 0.1442 0.1441 0.1219 0.1199 0.1149 11.2819 -94.12%
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 2.15 0.00 0.00 0.00 0.00 2.65 3.54 -28.30%
P/EPS 143.94 0.00 0.00 0.00 0.00 12.71 20.15 271.35%
EY 0.69 0.00 0.00 0.00 0.00 7.87 4.96 -73.18%
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 0.00 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 2.17 0.00 0.00 0.00 0.00 2.91 3.35 -25.15%
P/EPS 145.45 0.00 0.00 0.00 0.00 13.98 19.03 288.49%
EY 0.69 0.00 0.00 0.00 0.00 7.15 5.25 -74.18%
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 0.00 2.05 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