[CENSOF] QoQ Annualized Quarter 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- -65.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 136,204 152,051 136,458 128,298 126,096 80,096 0 -
PBT 29,544 32,797 29,045 23,824 26,864 5,912 0 -
Tax -7,904 -11,164 -11,616 -9,758 -6,804 -1,755 0 -
NP 21,640 21,633 17,429 14,066 20,060 4,157 0 -
-
NP to SH 3,352 7,678 2,697 2,356 6,840 1,197 0 -
-
Tax Rate 26.75% 34.04% 39.99% 40.96% 25.33% 29.69% - -
Total Cost 114,564 130,418 119,029 114,232 106,036 75,939 0 -
-
Net Worth 139,453 107,683 120,284 116,134 96,117 89,085 79,624 45.44%
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 139,453 107,683 120,284 116,134 96,117 89,085 79,624 45.44%
NOSH 492,941 438,628 421,458 406,206 397,674 362,727 367,272 21.74%
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 15.89% 14.23% 12.77% 10.96% 15.91% 5.19% 0.00% -
ROE 2.40% 7.13% 2.24% 2.03% 7.12% 1.34% 0.00% -
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 27.63 34.67 32.38 31.58 31.71 22.08 0.00 -
EPS 0.68 1.75 0.64 0.58 1.72 0.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2829 0.2455 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 24.66 27.53 24.71 23.23 22.83 14.50 0.00 -
EPS 0.61 1.39 0.49 0.43 1.24 0.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2525 0.195 0.2178 0.2103 0.174 0.1613 0.1442 45.42%
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 1.19 1.25 1.16 1.80 1.51 2.15 0.00 -
P/EPS 48.53 24.85 58.59 98.28 27.91 143.94 0.00 -
EY 2.06 4.02 1.71 1.02 3.58 0.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.77 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 0.83 1.04 1.44 1.73 1.51 2.17 0.00 -
P/EPS 33.82 20.57 72.66 93.97 27.91 145.45 0.00 -
EY 2.96 4.86 1.38 1.06 3.58 0.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.47 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