[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Cumulative Result
Revenue	224,528	148,204	71,917	275,232	209,545	140,112	69,067	119.29%
YoY %	51.50%	106.08%	-73.87%	31.35%	49.56%	102.86%	-	-
Horiz. %	325.09%	214.58%	104.13%	398.50%	303.39%	202.86%	100.00%	-
PBT	33,693	25,176	9,672	42,439	24,028	16,799	8,457	151.10%
YoY %	33.83%	160.30%	-77.21%	76.62%	43.03%	98.64%	-	-
Horiz. %	398.40%	297.69%	114.37%	501.82%	284.12%	198.64%	100.00%	-
Tax	-7,941	-5,710	-2,163	-9,034	-7,703	-5,615	-2,094	142.98%
YoY %	-39.07%	-163.99%	76.06%	-17.28%	-37.19%	-168.15%	-	-
Horiz. %	379.23%	272.68%	103.30%	431.42%	367.86%	268.15%	100.00%	-
NP	25,752	19,466	7,509	33,405	16,325	11,184	6,363	153.74%
YoY %	32.29%	159.24%	-77.52%	104.62%	45.97%	75.77%	-	-
Horiz. %	404.71%	305.92%	118.01%	524.99%	256.56%	175.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,736	19,461	7,473	33,287	16,249	11,121	6,324	154.68%
YoY %	32.24%	160.42%	-77.55%	104.86%	46.11%	75.85%	-	-
Horiz. %	406.96%	307.73%	118.17%	526.36%	256.94%	175.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.57%	22.68%	22.36%	21.29%	32.06%	33.42%	24.76%	-
YoY %	3.92%	1.43%	5.03%	-33.59%	-4.07%	34.98%	-	-
Horiz. %	95.19%	91.60%	90.31%	85.99%	129.48%	134.98%	100.00%	-
Total Cost	198,776	128,738	64,408	241,827	193,220	128,928	62,704	115.64%
YoY %	54.40%	99.88%	-73.37%	25.16%	49.87%	105.61%	-	-
Horiz. %	317.01%	205.31%	102.72%	385.66%	308.15%	205.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	283,907	282,735	278,405	270,116	260,032	258,965	258,764	6.37%
YoY %	0.41%	1.56%	3.07%	3.88%	0.41%	0.08%	-	-
Horiz. %	109.72%	109.26%	107.59%	104.39%	100.49%	100.08%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	16,591	11,015	3,663	29,201	8,545	6,050	-	-
YoY %	50.62%	200.71%	-87.46%	241.73%	41.24%	0.00%	-	-
Horiz. %	274.23%	182.07%	60.55%	482.66%	141.24%	100.00%	-	-
Div Payout %	64.47%	56.60%	49.02%	87.73%	52.59%	54.41%	-	-
YoY %	13.90%	15.46%	-44.12%	66.82%	-3.34%	0.00%	-	-
Horiz. %	118.49%	104.02%	90.09%	161.24%	96.66%	100.00%	-	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	283,907	282,735	278,405	270,116	260,032	258,965	258,764	6.37%
YoY %	0.41%	1.56%	3.07%	3.88%	0.41%	0.08%	-	-
Horiz. %	109.72%	109.26%	107.59%	104.39%	100.49%	100.08%	100.00%	-
NOSH	368,710	367,188	366,323	365,021	122,081	121,011	120,917	110.13%
YoY %	0.41%	0.24%	0.36%	199.00%	0.88%	0.08%	-	-
Horiz. %	304.93%	303.67%	302.95%	301.88%	100.96%	100.08%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	11.47%	13.13%	10.44%	12.14%	7.79%	7.98%	9.21%	-
YoY %	-12.64%	25.77%	-14.00%	55.84%	-2.38%	-13.36%	-	-
Horiz. %	124.54%	142.56%	113.36%	131.81%	84.58%	86.64%	100.00%	-
ROE	9.06%	6.88%	2.68%	12.32%	6.25%	4.29%	2.44%	-
YoY %	31.69%	156.72%	-78.25%	97.12%	45.69%	75.82%	-	-
Horiz. %	371.31%	281.97%	109.84%	504.92%	256.15%	175.82%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	60.90	40.36	19.63	75.40	171.64	115.78	57.12	4.36%
YoY %	50.89%	105.60%	-73.97%	-56.07%	48.25%	102.70%	-	-
Horiz. %	106.62%	70.66%	34.37%	132.00%	300.49%	202.70%	100.00%	-
EPS	6.98	5.30	2.04	9.12	13.31	9.19	5.23	21.19%
YoY %	31.70%	159.80%	-77.63%	-31.48%	44.83%	75.72%	-	-
Horiz. %	133.46%	101.34%	39.01%	174.38%	254.49%	175.72%	100.00%	-
DPS	4.50	3.00	1.00	8.00	7.00	5.00	0.00	-
YoY %	50.00%	200.00%	-87.50%	14.29%	40.00%	0.00%	-	-
Horiz. %	90.00%	60.00%	20.00%	160.00%	140.00%	100.00%	-	-
NAPS	0.77	0.77	0.76	0.74	2.13	2.14	2.14	-49.38%
YoY %	0.00%	1.32%	2.70%	-65.26%	-0.47%	0.00%	-	-
Horiz. %	35.98%	35.98%	35.51%	34.58%	99.53%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 366,473
RPS	37.78	24.94	12.10	46.32	35.26	23.58	11.62	119.31%
YoY %	51.48%	106.12%	-73.88%	31.37%	49.53%	102.93%	-	-
Horiz. %	325.13%	214.63%	104.13%	398.62%	303.44%	202.93%	100.00%	-
EPS	4.33	3.27	1.26	5.60	2.73	1.87	1.06	155.31%
YoY %	32.42%	159.52%	-77.50%	105.13%	45.99%	76.42%	-	-
Horiz. %	408.49%	308.49%	118.87%	528.30%	257.55%	176.42%	100.00%	-
DPS	2.79	1.85	0.62	4.91	1.44	1.02	0.00	-
YoY %	50.81%	198.39%	-87.37%	240.97%	41.18%	0.00%	-	-
Horiz. %	273.53%	181.37%	60.78%	481.37%	141.18%	100.00%	-	-
NAPS	0.4778	0.4758	0.4685	0.4546	0.4376	0.4358	0.4355	6.36%
YoY %	0.42%	1.56%	3.06%	3.88%	0.41%	0.07%	-	-
Horiz. %	109.71%	109.25%	107.58%	104.39%	100.48%	100.07%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	0.805	0.935	0.72	0.625	2.41	2.46	2.55	-
P/RPS	1.32	2.32	3.67	0.83	1.40	2.12	4.46	-55.55%
YoY %	-43.10%	-36.78%	342.17%	-40.71%	-33.96%	-52.47%	-	-
Horiz. %	29.60%	52.02%	82.29%	18.61%	31.39%	47.53%	100.00%	-
P/EPS	11.53	17.64	35.29	6.85	18.11	26.77	48.76	-61.72%
YoY %	-34.64%	-50.01%	415.18%	-62.18%	-32.35%	-45.10%	-	-
Horiz. %	23.65%	36.18%	72.37%	14.05%	37.14%	54.90%	100.00%	-
EY	8.67	5.67	2.83	14.59	5.52	3.74	2.05	161.29%
YoY %	52.91%	100.35%	-80.60%	164.31%	47.59%	82.44%	-	-
Horiz. %	422.93%	276.59%	138.05%	711.71%	269.27%	182.44%	100.00%	-
DY	5.59	3.21	1.39	12.80	2.90	2.03	0.00	-
YoY %	74.14%	130.94%	-89.14%	341.38%	42.86%	0.00%	-	-
Horiz. %	275.37%	158.13%	68.47%	630.54%	142.86%	100.00%	-	-
P/NAPS	1.05	1.21	0.95	0.84	1.13	1.15	1.19	-7.99%
YoY %	-13.22%	27.37%	13.10%	-25.66%	-1.74%	-3.36%	-	-
Horiz. %	88.24%	101.68%	79.83%	70.59%	94.96%	96.64%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	23/11/15	17/08/15	14/05/15	26/02/15	20/11/14	14/08/14	15/05/14	-
Price	0.825	0.83	0.845	0.735	0.685	2.52	2.55	-
P/RPS	1.35	2.06	4.30	0.97	0.40	2.18	4.46	-54.88%
YoY %	-34.47%	-52.09%	343.30%	142.50%	-81.65%	-51.12%	-	-
Horiz. %	30.27%	46.19%	96.41%	21.75%	8.97%	48.88%	100.00%	-
P/EPS	11.82	15.66	41.42	8.06	5.15	27.42	48.76	-61.08%
YoY %	-24.52%	-62.19%	413.90%	56.50%	-81.22%	-43.77%	-	-
Horiz. %	24.24%	32.12%	84.95%	16.53%	10.56%	56.23%	100.00%	-
EY	8.46	6.39	2.41	12.41	19.43	3.65	2.05	157.06%
YoY %	32.39%	165.15%	-80.58%	-36.13%	432.33%	78.05%	-	-
Horiz. %	412.68%	311.71%	117.56%	605.37%	947.80%	178.05%	100.00%	-
DY	5.45	3.61	1.18	10.88	10.22	1.98	0.00	-
YoY %	50.97%	205.93%	-89.15%	6.46%	416.16%	0.00%	-	-
Horiz. %	275.25%	182.32%	59.60%	549.49%	516.16%	100.00%	-	-
P/NAPS	1.07	1.08	1.11	0.99	0.32	1.18	1.19	-6.83%
YoY %	-0.93%	-2.70%	12.12%	209.38%	-72.88%	-0.84%	-	-
Horiz. %	89.92%	90.76%	93.28%	83.19%	26.89%	99.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos