Highlights

[CCB] QoQ Quarter Result on 2013-09-30 [#3]

Stock [CCB]: CYCLE & CARRIAGE BINTANG BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     229.08%    YoY -     -12.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 231,155 186,404 163,294 175,283 130,423 175,976 158,564 28.66%
  QoQ % 24.01% 14.15% -6.84% 34.40% -25.89% 10.98% -
  Horiz. % 145.78% 117.56% 102.98% 110.54% 82.25% 110.98% 100.00%
PBT 3,038 2,583 -2,068 3,240 702 -527 -1,878 -
  QoQ % 17.62% 224.90% -163.83% 361.54% 233.21% 71.94% -
  Horiz. % -161.77% -137.54% 110.12% -172.52% -37.38% 28.06% 100.00%
Tax -1,005 -886 1,754 189 340 608 1,166 -
  QoQ % -13.43% -150.51% 828.04% -44.41% -44.08% -47.86% -
  Horiz. % -86.19% -75.99% 150.43% 16.21% 29.16% 52.14% 100.00%
NP 2,033 1,697 -314 3,429 1,042 81 -712 -
  QoQ % 19.80% 640.45% -109.16% 229.08% 1,186.42% 111.38% -
  Horiz. % -285.53% -238.34% 44.10% -481.60% -146.35% -11.38% 100.00%
NP to SH 2,033 1,697 -314 3,429 1,042 81 -712 -
  QoQ % 19.80% 640.45% -109.16% 229.08% 1,186.42% 111.38% -
  Horiz. % -285.53% -238.34% 44.10% -481.60% -146.35% -11.38% 100.00%
Tax Rate 33.08 % 34.30 % - % -5.83 % -48.43 % - % - % -
  QoQ % -3.56% 0.00% 0.00% 87.96% 0.00% 0.00% -
  Horiz. % -68.30% -70.82% 0.00% 12.04% 100.00% - -
Total Cost 229,122 184,707 163,608 171,854 129,381 175,895 159,276 27.52%
  QoQ % 24.05% 12.90% -4.80% 32.83% -26.44% 10.43% -
  Horiz. % 143.85% 115.97% 102.72% 107.90% 81.23% 110.43% 100.00%
Net Worth 201,802 199,767 198,074 198,387 194,961 193,913 193,833 2.73%
  QoQ % 1.02% 0.85% -0.16% 1.76% 0.54% 0.04% -
  Horiz. % 104.11% 103.06% 102.19% 102.35% 100.58% 100.04% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 201,802 199,767 198,074 198,387 194,961 193,913 193,833 2.73%
  QoQ % 1.02% 0.85% -0.16% 1.76% 0.54% 0.04% -
  Horiz. % 104.11% 103.06% 102.19% 102.35% 100.58% 100.04% 100.00%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
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 0.88 % 0.91 % -0.19 % 1.96 % 0.80 % 0.05 % -0.45 % -
  QoQ % -3.30% 578.95% -109.69% 145.00% 1,500.00% 111.11% -
  Horiz. % -195.56% -202.22% 42.22% -435.56% -177.78% -11.11% 100.00%
ROE 1.01 % 0.85 % -0.16 % 1.73 % 0.53 % 0.04 % -0.37 % -
  QoQ % 18.82% 631.25% -109.25% 226.42% 1,225.00% 110.81% -
  Horiz. % -272.97% -229.73% 43.24% -467.57% -143.24% -10.81% 100.00%
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 229.45 185.03 162.09 173.99 129.46 174.67 157.39 28.66%
  QoQ % 24.01% 14.15% -6.84% 34.40% -25.88% 10.98% -
  Horiz. % 145.78% 117.56% 102.99% 110.55% 82.25% 110.98% 100.00%
EPS 2.02 1.68 -0.31 3.40 1.03 0.08 -0.71 -
  QoQ % 20.24% 641.94% -109.12% 230.10% 1,187.50% 111.27% -
  Horiz. % -284.51% -236.62% 43.66% -478.87% -145.07% -11.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0031 1.9829 1.9661 1.9692 1.9352 1.9248 1.9240 2.73%
  QoQ % 1.02% 0.85% -0.16% 1.76% 0.54% 0.04% -
  Horiz. % 104.11% 103.06% 102.19% 102.35% 100.58% 100.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,745
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 229.45 185.03 162.09 173.99 129.46 174.67 157.39 28.66%
  QoQ % 24.01% 14.15% -6.84% 34.40% -25.88% 10.98% -
  Horiz. % 145.78% 117.56% 102.99% 110.55% 82.25% 110.98% 100.00%
EPS 2.02 1.68 -0.31 3.40 1.03 0.08 -0.71 -
  QoQ % 20.24% 641.94% -109.12% 230.10% 1,187.50% 111.27% -
  Horiz. % -284.51% -236.62% 43.66% -478.87% -145.07% -11.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0031 1.9829 1.9661 1.9692 1.9352 1.9248 1.9240 2.73%
  QoQ % 1.02% 0.85% -0.16% 1.76% 0.54% 0.04% -
  Horiz. % 104.11% 103.06% 102.19% 102.35% 100.58% 100.04% 100.00%
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 2.3300 2.3700 2.4300 2.4200 2.5400 2.6600 2.8400 -
P/RPS 1.02 1.28 1.50 1.39 1.96 1.52 1.80 -31.59%
  QoQ % -20.31% -14.67% 7.91% -29.08% 28.95% -15.56% -
  Horiz. % 56.67% 71.11% 83.33% 77.22% 108.89% 84.44% 100.00%
P/EPS 115.46 140.70 -779.65 71.10 245.58 3,308.42 -401.85 -
  QoQ % -17.94% 118.05% -1,196.55% -71.05% -92.58% 923.30% -
  Horiz. % -28.73% -35.01% 194.02% -17.69% -61.11% -823.30% 100.00%
EY 0.87 0.71 -0.13 1.41 0.41 0.03 -0.25 -
  QoQ % 22.54% 646.15% -109.22% 243.90% 1,266.67% 112.00% -
  Horiz. % -348.00% -284.00% 52.00% -564.00% -164.00% -12.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.16 1.20 1.24 1.23 1.31 1.38 1.48 -15.03%
  QoQ % -3.33% -3.23% 0.81% -6.11% -5.07% -6.76% -
  Horiz. % 78.38% 81.08% 83.78% 83.11% 88.51% 93.24% 100.00%
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 24/07/14 23/04/14 21/02/14 31/10/13 24/07/13 19/04/13 22/02/13 -
Price 2.3800 2.3700 2.3600 2.4900 2.5200 2.7000 2.7700 -
P/RPS 1.04 1.28 1.46 1.43 1.95 1.55 1.76 -29.65%
  QoQ % -18.75% -12.33% 2.10% -26.67% 25.81% -11.93% -
  Horiz. % 59.09% 72.73% 82.95% 81.25% 110.80% 88.07% 100.00%
P/EPS 117.94 140.70 -757.19 73.16 243.64 3,358.17 -391.94 -
  QoQ % -16.18% 118.58% -1,134.98% -69.97% -92.74% 956.81% -
  Horiz. % -30.09% -35.90% 193.19% -18.67% -62.16% -856.81% 100.00%
EY 0.85 0.71 -0.13 1.37 0.41 0.03 -0.26 -
  QoQ % 19.72% 646.15% -109.49% 234.15% 1,266.67% 111.54% -
  Horiz. % -326.92% -273.08% 50.00% -526.92% -157.69% -11.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.20 1.20 1.26 1.30 1.40 1.44 -11.97%
  QoQ % -0.83% 0.00% -4.76% -3.08% -7.14% -2.78% -
  Horiz. % 82.64% 83.33% 83.33% 87.50% 90.28% 97.22% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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