[CENSOF] YoY 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Revenue 22,049 14,641 45,313 38,195 17,717 5,328 17,858 4.30%
PBT 1,430 1,893 8,621 9,872 -2,845 1,680 5,088 -22.40%
Tax -458 -579 -4,006 -3,833 -203 -2 -203 17.66%
NP 972 1,314 4,615 6,039 -3,048 1,678 4,885 -27.58%
-
NP to SH 1,366 1,601 3,167 846 -3,419 1,780 4,607 -21.57%
-
Tax Rate 32.03% 30.59% 46.47% 38.83% - 0.12% 3.99% -
Total Cost 21,077 13,327 40,698 32,156 20,765 3,650 12,973 10.18%
-
Net Worth 146,119 0 144,512 120,724 76,438 6,357,142 60,702 19.19%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Net Worth 146,119 0 144,512 120,724 76,438 6,357,142 60,702 19.19%
NOSH 501,758 500,400 487,230 422,999 352,577 363,265 324,436 9.10%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
NP Margin 4.41% 8.97% 10.18% 15.81% -17.20% 31.49% 27.35% -
ROE 0.93% 0.00% 2.19% 0.70% -4.47% 0.03% 7.59% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
RPS 4.39 2.93 9.30 9.03 5.02 1.47 5.50 -4.40%
EPS 0.27 0.32 0.65 0.20 -0.97 0.49 1.42 -28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2911 0.00 0.2966 0.2854 0.2168 17.50 0.1871 9.23%
Adjusted Per Share Value based on latest NOSH - 422,999
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
RPS 3.99 2.65 8.20 6.92 3.21 0.96 3.23 4.31%
EPS 0.25 0.29 0.57 0.15 -0.62 0.32 0.83 -21.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2646 0.00 0.2617 0.2186 0.1384 11.5107 0.1099 19.20%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 31/12/12 -
Price 0.25 0.20 0.31 0.375 0.545 0.36 0.35 -
P/RPS 5.69 6.84 3.33 4.15 10.85 24.54 6.36 -2.20%
P/EPS 91.87 62.51 47.69 187.50 -56.20 73.47 24.65 30.07%
EY 1.09 1.60 2.10 0.53 -1.78 1.36 4.06 -23.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 1.05 1.31 2.51 0.02 1.87 -14.38%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Date 28/02/18 27/02/17 29/02/16 25/02/15 26/02/14 21/11/12 21/02/13 -
Price 0.235 0.30 0.255 0.465 0.505 0.34 0.385 -
P/RPS 5.35 10.25 2.74 5.15 10.05 23.18 6.99 -5.20%
P/EPS 86.35 93.77 39.23 232.50 -52.08 69.39 27.11 26.05%
EY 1.16 1.07 2.55 0.43 -1.92 1.44 3.69 -20.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.86 1.63 2.33 0.02 2.06 -17.02%

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