[CENSOF] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -7.15%
YoY- 13.81%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 87,138 69,820 50,845 50,986 48,667 47,735 44,983 55.58%
PBT 9,503 3,555 1,631 9,565 9,896 10,234 9,898 -2.68%
Tax -3,335 -1,665 -444 -444 -327 -299 -217 521.24%
NP 6,168 1,890 1,187 9,121 9,569 9,935 9,681 -26.01%
-
NP to SH 739 -432 403 8,430 9,079 9,627 9,472 -81.82%
-
Tax Rate 35.09% 46.84% 27.22% 4.64% 3.30% 2.92% 2.19% -
Total Cost 80,970 67,930 49,658 41,865 39,098 37,800 35,302 74.18%
-
Net Worth 96,117 89,916 76,438 78,518 65,758 66,196 60,702 35.96%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 96,117 89,916 76,438 78,518 65,758 66,196 60,702 35.96%
NOSH 397,674 366,111 352,577 342,727 336,875 341,746 324,436 14.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.08% 2.71% 2.33% 17.89% 19.66% 20.81% 21.52% -
ROE 0.77% -0.48% 0.53% 10.74% 13.81% 14.54% 15.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.91 19.07 14.42 14.88 14.45 13.97 13.86 35.81%
EPS 0.19 -0.12 0.11 2.46 2.70 2.82 2.92 -83.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2417 0.2456 0.2168 0.2291 0.1952 0.1937 0.1871 18.66%
Adjusted Per Share Value based on latest NOSH - 342,727
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.78 12.64 9.21 9.23 8.81 8.64 8.14 55.66%
EPS 0.13 -0.08 0.07 1.53 1.64 1.74 1.72 -82.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.1628 0.1384 0.1422 0.1191 0.1199 0.1099 35.95%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.48 0.475 0.545 0.49 0.58 0.425 0.35 -
P/RPS 2.19 2.49 3.78 3.29 4.01 3.04 2.52 -8.95%
P/EPS 258.30 -402.55 476.81 19.92 21.52 15.09 11.99 678.59%
EY 0.39 -0.25 0.21 5.02 4.65 6.63 8.34 -87.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.93 2.51 2.14 2.97 2.19 1.87 4.24%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 26/05/14 26/02/14 02/12/13 16/08/13 22/05/13 21/02/13 -
Price 0.48 0.48 0.505 0.555 0.53 0.585 0.385 -
P/RPS 2.19 2.52 3.50 3.73 3.67 4.19 2.78 -14.74%
P/EPS 258.30 -406.79 441.82 22.56 19.67 20.77 13.19 630.49%
EY 0.39 -0.25 0.23 4.43 5.09 4.82 7.58 -86.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.95 2.33 2.42 2.72 3.02 2.06 -2.28%

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