[CENSOF] QoQ Cumulative 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- 229.0%
YoY- 134.04%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 62,523 165,041 116,338 71,026 34,051 152,051 102,344 -28.02%
PBT 93,207 10,264 23,390 14,768 7,386 32,797 21,784 163.79%
Tax -2,077 -8,748 -7,589 -3,582 -1,976 -11,164 -8,712 -61.58%
NP 91,130 1,516 15,801 11,186 5,410 21,633 13,072 265.36%
-
NP to SH 35,693 -13,507 5,923 2,757 838 7,678 2,023 578.91%
-
Tax Rate 2.23% 85.23% 32.45% 24.26% 26.75% 34.04% 39.99% -
Total Cost -28,607 163,525 100,537 59,840 28,641 130,418 89,272 -
-
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 20.68% -10.45% 4.11% 1.94% 0.60% 7.13% 1.68% -
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 12.84 33.79 23.96 14.43 6.91 34.67 24.28 -34.63%
EPS 7.33 -2.83 1.22 0.56 0.17 1.75 0.48 516.54%
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 11.32 29.88 21.06 12.86 6.17 27.53 18.53 -28.02%
EPS 6.46 -2.45 1.07 0.50 0.15 1.39 0.37 574.18%
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 1.52 0.77 1.29 1.87 4.78 1.25 1.54 -0.86%
P/EPS 2.66 -9.40 25.41 48.21 194.12 24.85 78.13 -89.51%
EY 37.59 -10.64 3.94 2.07 0.52 4.02 1.28 853.82%
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 1.67 0.74 1.06 2.04 3.33 1.04 1.91 -8.57%
P/EPS 2.93 -9.04 20.90 52.68 135.29 20.57 96.88 -90.31%
EY 34.09 -11.06 4.78 1.90 0.74 4.86 1.03 933.04%
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