[CENSOF] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 128,298 126,096 80,096 0 0 0 45,100 100.64%
PBT 23,824 26,864 5,912 0 0 0 9,440 85.26%
Tax -9,758 -6,804 -1,755 0 0 0 -364 793.93%
NP 14,066 20,060 4,157 0 0 0 9,076 33.88%
-
NP to SH 2,356 6,840 1,197 0 0 0 8,612 -57.82%
-
Tax Rate 40.96% 25.33% 29.69% - - - 3.86% -
Total Cost 114,232 106,036 75,939 0 0 0 36,024 115.68%
-
Net Worth 116,134 96,117 89,085 79,624 79,601 67,344 66,196 45.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,134 96,117 89,085 79,624 79,601 67,344 66,196 45.41%
NOSH 406,206 397,674 362,727 367,272 347,454 345,000 341,746 12.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.96% 15.91% 5.19% 0.00% 0.00% 0.00% 20.12% -
ROE 2.03% 7.12% 1.34% 0.00% 0.00% 0.00% 13.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.58 31.71 22.08 0.00 0.00 0.00 13.20 78.78%
EPS 0.58 1.72 0.33 0.00 0.00 0.00 2.52 -62.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2859 0.2417 0.2456 0.2168 0.2291 0.1952 0.1937 29.60%
Adjusted Per Share Value based on latest NOSH - 352,577
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.23 22.83 14.50 0.00 0.00 0.00 8.17 100.57%
EPS 0.43 1.24 0.22 0.00 0.00 0.00 1.56 -57.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2103 0.174 0.1613 0.1442 0.1441 0.1219 0.1199 45.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.57 0.48 0.475 0.545 0.49 0.58 0.425 -
P/RPS 1.80 1.51 2.15 0.00 0.00 0.00 0.00 -
P/EPS 98.28 27.91 143.94 0.00 0.00 0.00 0.00 -
EY 1.02 3.58 0.69 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.99 1.93 2.51 2.14 2.97 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 22/08/14 26/05/14 26/02/14 02/12/13 16/08/13 22/05/13 -
Price 0.545 0.48 0.48 0.505 0.555 0.53 0.585 -
P/RPS 1.73 1.51 2.17 0.00 0.00 0.00 0.00 -
P/EPS 93.97 27.91 145.45 0.00 0.00 0.00 0.00 -
EY 1.06 3.58 0.69 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.99 1.95 2.33 2.42 2.72 0.00 -

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