Highlights

[CCB] QoQ Cumulative Quarter Result on 2012-09-30 [#3]


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 306,399 175,976 656,192 489,777 331,043 160,125 674,691 -40.95%
  QoQ % 74.11% -73.18% 33.98% 47.95% 106.74% -76.27% -
  Horiz. % 45.41% 26.08% 97.26% 72.59% 49.07% 23.73% 100.00%
PBT 175 -527 18,112 19,990 16,045 10,634 34,226 -97.04%
  QoQ % 133.21% -102.91% -9.39% 24.59% 50.88% -68.93% -
  Horiz. % 0.51% -1.54% 52.92% 58.41% 46.88% 31.07% 100.00%
Tax 948 608 -1,949 -3,115 -3,080 -2,260 -7,605 -
  QoQ % 55.92% 131.20% 37.43% -1.14% -36.28% 70.28% -
  Horiz. % -12.47% -7.99% 25.63% 40.96% 40.50% 29.72% 100.00%
NP 1,123 81 16,163 16,875 12,965 8,374 26,621 -87.91%
  QoQ % 1,286.42% -99.50% -4.22% 30.16% 54.82% -68.54% -
  Horiz. % 4.22% 0.30% 60.72% 63.39% 48.70% 31.46% 100.00%
NP to SH 1,123 81 16,163 16,875 12,965 8,374 26,621 -87.91%
  QoQ % 1,286.42% -99.50% -4.22% 30.16% 54.82% -68.54% -
  Horiz. % 4.22% 0.30% 60.72% 63.39% 48.70% 31.46% 100.00%
Tax Rate -541.71 % - % 10.76 % 15.58 % 19.20 % 21.25 % 22.22 % -
  QoQ % 0.00% 0.00% -30.94% -18.85% -9.65% -4.37% -
  Horiz. % -2,437.94% 0.00% 48.42% 70.12% 86.41% 95.63% 100.00%
Total Cost 305,276 175,895 640,029 472,902 318,078 151,751 648,070 -39.49%
  QoQ % 73.56% -72.52% 35.34% 48.67% 109.61% -76.58% -
  Horiz. % 47.11% 27.14% 98.76% 72.97% 49.08% 23.42% 100.00%
Net Worth 194,961 193,913 193,833 195,616 197,722 199,051 191,516 1.20%
  QoQ % 0.54% 0.04% -0.91% -1.06% -0.67% 3.93% -
  Horiz. % 101.80% 101.25% 101.21% 102.14% 103.24% 103.93% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 5,037 5,037 5,037 - 10,076 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.99% 49.99% 49.99% 0.00% 100.00%
Div Payout % - % - % 31.17 % 29.85 % 38.85 % - % 37.85 % -
  QoQ % 0.00% 0.00% 4.42% -23.17% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.35% 78.86% 102.64% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 194,961 193,913 193,833 195,616 197,722 199,051 191,516 1.20%
  QoQ % 0.54% 0.04% -0.91% -1.06% -0.67% 3.93% -
  Horiz. % 101.80% 101.25% 101.21% 102.14% 103.24% 103.93% 100.00%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,760 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.37 % 0.05 % 2.46 % 3.45 % 3.92 % 5.23 % 3.95 % -79.40%
  QoQ % 640.00% -97.97% -28.70% -11.99% -25.05% 32.41% -
  Horiz. % 9.37% 1.27% 62.28% 87.34% 99.24% 132.41% 100.00%
ROE 0.58 % 0.04 % 8.34 % 8.63 % 6.56 % 4.21 % 13.90 % -87.99%
  QoQ % 1,350.00% -99.52% -3.36% 31.55% 55.82% -69.71% -
  Horiz. % 4.17% 0.29% 60.00% 62.09% 47.19% 30.29% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 304.13 174.67 651.34 486.16 328.59 158.94 669.60 -40.94%
  QoQ % 74.12% -73.18% 33.98% 47.95% 106.74% -76.26% -
  Horiz. % 45.42% 26.09% 97.27% 72.60% 49.07% 23.74% 100.00%
EPS 1.11 0.08 16.04 16.75 12.87 8.31 26.42 -87.94%
  QoQ % 1,287.50% -99.50% -4.24% 30.15% 54.87% -68.55% -
  Horiz. % 4.20% 0.30% 60.71% 63.40% 48.71% 31.45% 100.00%
DPS 0.00 0.00 5.00 5.00 5.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 0.00% 100.00%
NAPS 1.9352 1.9248 1.9240 1.9417 1.9626 1.9758 1.9007 1.21%
  QoQ % 0.54% 0.04% -0.91% -1.06% -0.67% 3.95% -
  Horiz. % 101.82% 101.27% 101.23% 102.16% 103.26% 103.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 304.13 174.67 651.34 486.16 328.59 158.94 669.70 -40.95%
  QoQ % 74.12% -73.18% 33.98% 47.95% 106.74% -76.27% -
  Horiz. % 45.41% 26.08% 97.26% 72.59% 49.07% 23.73% 100.00%
EPS 1.11 0.08 16.04 16.75 12.87 8.31 26.42 -87.94%
  QoQ % 1,287.50% -99.50% -4.24% 30.15% 54.87% -68.55% -
  Horiz. % 4.20% 0.30% 60.71% 63.40% 48.71% 31.45% 100.00%
DPS 0.00 0.00 5.00 5.00 5.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 0.00% 100.00%
NAPS 1.9352 1.9248 1.9240 1.9417 1.9626 1.9758 1.9010 1.20%
  QoQ % 0.54% 0.04% -0.91% -1.06% -0.67% 3.93% -
  Horiz. % 101.80% 101.25% 101.21% 102.14% 103.24% 103.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.5400 2.6600 2.8400 2.8600 3.0900 3.0000 3.2000 -
P/RPS 0.84 1.52 0.44 0.59 0.94 1.89 0.48 45.27%
  QoQ % -44.74% 245.45% -25.42% -37.23% -50.26% 293.75% -
  Horiz. % 175.00% 316.67% 91.67% 122.92% 195.83% 393.75% 100.00%
P/EPS 227.86 3,308.42 17.70 17.07 24.01 36.09 12.11 608.69%
  QoQ % -93.11% 18,591.64% 3.69% -28.90% -33.47% 198.02% -
  Horiz. % 1,881.59% 27,319.74% 146.16% 140.96% 198.27% 298.02% 100.00%
EY 0.44 0.03 5.65 5.86 4.16 2.77 8.26 -85.87%
  QoQ % 1,366.67% -99.47% -3.58% 40.87% 50.18% -66.46% -
  Horiz. % 5.33% 0.36% 68.40% 70.94% 50.36% 33.54% 100.00%
DY 0.00 0.00 1.76 1.75 1.62 0.00 3.13 -
  QoQ % 0.00% 0.00% 0.57% 8.02% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 56.23% 55.91% 51.76% 0.00% 100.00%
P/NAPS 1.31 1.38 1.48 1.47 1.57 1.52 1.68 -15.30%
  QoQ % -5.07% -6.76% 0.68% -6.37% 3.29% -9.52% -
  Horiz. % 77.98% 82.14% 88.10% 87.50% 93.45% 90.48% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 24/07/13 19/04/13 22/02/13 30/10/12 23/07/12 20/04/12 16/02/12 -
Price 2.5200 2.7000 2.7700 2.8000 3.0700 2.9400 3.1900 -
P/RPS 0.83 1.55 0.43 0.58 0.93 1.85 0.48 44.11%
  QoQ % -46.45% 260.47% -25.86% -37.63% -49.73% 285.42% -
  Horiz. % 172.92% 322.92% 89.58% 120.83% 193.75% 385.42% 100.00%
P/EPS 226.07 3,358.17 17.27 16.72 23.86 35.37 12.07 606.53%
  QoQ % -93.27% 19,345.11% 3.29% -29.92% -32.54% 193.04% -
  Horiz. % 1,872.99% 27,822.45% 143.08% 138.53% 197.68% 293.04% 100.00%
EY 0.44 0.03 5.79 5.98 4.19 2.83 8.28 -85.89%
  QoQ % 1,366.67% -99.48% -3.18% 42.72% 48.06% -65.82% -
  Horiz. % 5.31% 0.36% 69.93% 72.22% 50.60% 34.18% 100.00%
DY 0.00 0.00 1.81 1.79 1.63 0.00 3.13 -
  QoQ % 0.00% 0.00% 1.12% 9.82% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 57.83% 57.19% 52.08% 0.00% 100.00%
P/NAPS 1.30 1.40 1.44 1.44 1.56 1.49 1.68 -15.73%
  QoQ % -7.14% -2.78% 0.00% -7.69% 4.70% -11.31% -
  Horiz. % 77.38% 83.33% 85.71% 85.71% 92.86% 88.69% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

649  291  544  440 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.010.00 
 PHB 0.02+0.005 
 ANZO 0.23+0.05 
 IRIS 0.23+0.025 
 DGB 0.030.00 
 KNM 0.225+0.01 
 SANICHI 0.090.00 
 VIVOCOM 0.045+0.01 
 PDZ 0.085+0.015 
 VELESTO 0.1550.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers