[CENSOF] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 64.5%
YoY- 134.04%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 250,092 165,041 155,117 142,052 136,204 152,051 136,458 49.81%
PBT 372,828 10,264 31,186 29,536 29,544 32,797 29,045 449.07%
Tax -8,308 -8,748 -10,118 -7,164 -7,904 -11,164 -11,616 -20.04%
NP 364,520 1,516 21,068 22,372 21,640 21,633 17,429 660.50%
-
NP to SH 142,772 -13,507 7,897 5,514 3,352 7,678 2,697 1313.27%
-
Tax Rate 2.23% 85.23% 32.44% 24.26% 26.75% 34.04% 39.99% -
Total Cost -114,428 163,525 134,049 119,680 114,564 130,418 119,029 -
-
Net Worth 172,621 129,283 143,996 142,083 139,453 107,683 120,284 27.25%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 172,621 129,283 143,996 142,083 139,453 107,683 120,284 27.25%
NOSH 486,944 488,413 485,491 492,321 492,941 438,628 421,458 10.11%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 145.75% 0.92% 13.58% 15.75% 15.89% 14.23% 12.77% -
ROE 82.71% -10.45% 5.48% 3.88% 2.40% 7.13% 2.24% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 51.36 33.79 31.95 28.85 27.63 34.67 32.38 36.04%
EPS 29.32 -2.83 1.63 1.12 0.68 1.75 0.64 1183.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3545 0.2647 0.2966 0.2886 0.2829 0.2455 0.2854 15.56%
Adjusted Per Share Value based on latest NOSH - 491,794
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 45.28 29.88 28.09 25.72 24.66 27.53 24.71 49.80%
EPS 25.85 -2.45 1.43 1.00 0.61 1.39 0.49 1310.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3126 0.2341 0.2607 0.2573 0.2525 0.195 0.2178 27.26%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.195 0.26 0.31 0.27 0.33 0.435 0.375 -
P/RPS 0.38 0.77 0.97 0.94 1.19 1.25 1.16 -52.51%
P/EPS 0.67 -9.40 19.06 24.11 48.53 24.85 58.59 -94.93%
EY 150.36 -10.64 5.25 4.15 2.06 4.02 1.71 1882.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.98 1.05 0.94 1.17 1.77 1.31 -43.96%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 29/02/16 30/11/15 28/08/15 25/05/15 25/02/15 -
Price 0.215 0.25 0.255 0.295 0.23 0.36 0.465 -
P/RPS 0.42 0.74 0.80 1.02 0.83 1.04 1.44 -56.05%
P/EPS 0.73 -9.04 15.68 26.34 33.82 20.57 72.66 -95.35%
EY 136.37 -11.06 6.38 3.80 2.96 4.86 1.38 2043.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.94 0.86 1.02 0.81 1.47 1.63 -48.09%

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