[CENSOF] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 258.43%
YoY- 124.74%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 36,974 34,051 49,591 38,195 32,625 31,524 30,250 14.30%
PBT 7,381 7,386 10,928 9,872 5,194 6,716 4,284 43.67%
Tax -1,606 -1,976 -2,354 -3,833 -3,178 -1,701 -1,312 14.41%
NP 5,775 5,410 8,574 6,039 2,016 5,015 2,972 55.65%
-
NP to SH 1,918 838 5,653 846 -534 1,710 1,318 28.38%
-
Tax Rate 21.76% 26.75% 21.54% 38.83% 61.19% 25.33% 30.63% -
Total Cost 31,199 28,641 41,017 32,156 30,609 26,509 27,278 9.35%
-
Net Worth 141,932 139,453 135,058 120,724 117,438 96,117 89,916 35.53%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 141,932 139,453 135,058 120,724 117,438 96,117 89,916 35.53%
NOSH 491,794 492,941 438,217 422,999 410,769 397,674 366,111 21.72%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.62% 15.89% 17.29% 15.81% 6.18% 15.91% 9.82% -
ROE 1.35% 0.60% 4.19% 0.70% -0.45% 1.78% 1.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.52 6.91 11.32 9.03 7.94 7.93 8.26 -6.06%
EPS 0.39 0.17 1.29 0.20 0.13 0.43 0.36 5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2886 0.2829 0.3082 0.2854 0.2859 0.2417 0.2456 11.34%
Adjusted Per Share Value based on latest NOSH - 422,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.69 6.17 8.98 6.92 5.91 5.71 5.48 14.21%
EPS 0.35 0.15 1.02 0.15 -0.10 0.31 0.24 28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.257 0.2525 0.2445 0.2186 0.2126 0.174 0.1628 35.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.27 0.33 0.435 0.375 0.57 0.48 0.475 -
P/RPS 3.59 4.78 3.84 4.15 7.18 6.06 5.75 -26.92%
P/EPS 69.23 194.12 33.72 187.50 -438.46 111.63 131.94 -34.91%
EY 1.44 0.52 2.97 0.53 -0.23 0.90 0.76 53.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.41 1.31 1.99 1.99 1.93 -38.06%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 25/05/15 25/02/15 21/11/14 22/08/14 26/05/14 -
Price 0.295 0.23 0.36 0.465 0.545 0.48 0.48 -
P/RPS 3.92 3.33 3.18 5.15 6.86 6.06 5.81 -23.05%
P/EPS 75.64 135.29 27.91 232.50 -419.23 111.63 133.33 -31.44%
EY 1.32 0.74 3.58 0.43 -0.24 0.90 0.75 45.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.81 1.17 1.63 1.91 1.99 1.95 -35.05%

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