Highlights

[CCB] QoQ Quarter Result on 2013-03-31 [#1]

Stock [CCB]: CYCLE & CARRIAGE BINTANG BHD
Announcement Date 19-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     111.38%    YoY -     -99.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 163,294 175,283 130,423 175,976 158,564 158,734 170,918 -2.99%
  QoQ % -6.84% 34.40% -25.89% 10.98% -0.11% -7.13% -
  Horiz. % 95.54% 102.55% 76.31% 102.96% 92.77% 92.87% 100.00%
PBT -2,068 3,240 702 -527 -1,878 3,945 5,411 -
  QoQ % -163.83% 361.54% 233.21% 71.94% -147.60% -27.09% -
  Horiz. % -38.22% 59.88% 12.97% -9.74% -34.71% 72.91% 100.00%
Tax 1,754 189 340 608 1,166 -35 -820 -
  QoQ % 828.04% -44.41% -44.08% -47.86% 3,431.43% 95.73% -
  Horiz. % -213.90% -23.05% -41.46% -74.15% -142.20% 4.27% 100.00%
NP -314 3,429 1,042 81 -712 3,910 4,591 -
  QoQ % -109.16% 229.08% 1,186.42% 111.38% -118.21% -14.83% -
  Horiz. % -6.84% 74.69% 22.70% 1.76% -15.51% 85.17% 100.00%
NP to SH -314 3,429 1,042 81 -712 3,910 4,591 -
  QoQ % -109.16% 229.08% 1,186.42% 111.38% -118.21% -14.83% -
  Horiz. % -6.84% 74.69% 22.70% 1.76% -15.51% 85.17% 100.00%
Tax Rate - % -5.83 % -48.43 % - % - % 0.89 % 15.15 % -
  QoQ % 0.00% 87.96% 0.00% 0.00% 0.00% -94.13% -
  Horiz. % 0.00% -38.48% -319.67% 0.00% 0.00% 5.87% 100.00%
Total Cost 163,608 171,854 129,381 175,895 159,276 154,824 166,327 -1.09%
  QoQ % -4.80% 32.83% -26.44% 10.43% 2.88% -6.92% -
  Horiz. % 98.37% 103.32% 77.79% 105.75% 95.76% 93.08% 100.00%
Net Worth 198,074 198,387 194,961 193,913 193,833 195,616 197,722 0.12%
  QoQ % -0.16% 1.76% 0.54% 0.04% -0.91% -1.06% -
  Horiz. % 100.18% 100.34% 98.60% 98.07% 98.03% 98.94% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - 5,037 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 109.72 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 198,074 198,387 194,961 193,913 193,833 195,616 197,722 0.12%
  QoQ % -0.16% 1.76% 0.54% 0.04% -0.91% -1.06% -
  Horiz. % 100.18% 100.34% 98.60% 98.07% 98.03% 98.94% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.19 % 1.96 % 0.80 % 0.05 % -0.45 % 2.46 % 2.69 % -
  QoQ % -109.69% 145.00% 1,500.00% 111.11% -118.29% -8.55% -
  Horiz. % -7.06% 72.86% 29.74% 1.86% -16.73% 91.45% 100.00%
ROE -0.16 % 1.73 % 0.53 % 0.04 % -0.37 % 2.00 % 2.32 % -
  QoQ % -109.25% 226.42% 1,225.00% 110.81% -118.50% -13.79% -
  Horiz. % -6.90% 74.57% 22.84% 1.72% -15.95% 86.21% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 162.09 173.99 129.46 174.67 157.39 157.56 169.65 -2.99%
  QoQ % -6.84% 34.40% -25.88% 10.98% -0.11% -7.13% -
  Horiz. % 95.54% 102.56% 76.31% 102.96% 92.77% 92.87% 100.00%
EPS -0.31 3.40 1.03 0.08 -0.71 3.88 4.56 -
  QoQ % -109.12% 230.10% 1,187.50% 111.27% -118.30% -14.91% -
  Horiz. % -6.80% 74.56% 22.59% 1.75% -15.57% 85.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9661 1.9692 1.9352 1.9248 1.9240 1.9417 1.9626 0.12%
  QoQ % -0.16% 1.76% 0.54% 0.04% -0.91% -1.06% -
  Horiz. % 100.18% 100.34% 98.60% 98.07% 98.03% 98.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 162.09 173.99 129.46 174.67 157.39 157.56 169.65 -2.99%
  QoQ % -6.84% 34.40% -25.88% 10.98% -0.11% -7.13% -
  Horiz. % 95.54% 102.56% 76.31% 102.96% 92.77% 92.87% 100.00%
EPS -0.31 3.40 1.03 0.08 -0.71 3.88 4.56 -
  QoQ % -109.12% 230.10% 1,187.50% 111.27% -118.30% -14.91% -
  Horiz. % -6.80% 74.56% 22.59% 1.75% -15.57% 85.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9661 1.9692 1.9352 1.9248 1.9240 1.9417 1.9626 0.12%
  QoQ % -0.16% 1.76% 0.54% 0.04% -0.91% -1.06% -
  Horiz. % 100.18% 100.34% 98.60% 98.07% 98.03% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.4300 2.4200 2.5400 2.6600 2.8400 2.8600 3.0900 -
P/RPS 1.50 1.39 1.96 1.52 1.80 1.82 1.82 -12.06%
  QoQ % 7.91% -29.08% 28.95% -15.56% -1.10% 0.00% -
  Horiz. % 82.42% 76.37% 107.69% 83.52% 98.90% 100.00% 100.00%
P/EPS -779.65 71.10 245.58 3,308.42 -401.85 73.69 67.81 -
  QoQ % -1,196.55% -71.05% -92.58% 923.30% -645.33% 8.67% -
  Horiz. % -1,149.76% 104.85% 362.16% 4,878.96% -592.61% 108.67% 100.00%
EY -0.13 1.41 0.41 0.03 -0.25 1.36 1.47 -
  QoQ % -109.22% 243.90% 1,266.67% 112.00% -118.38% -7.48% -
  Horiz. % -8.84% 95.92% 27.89% 2.04% -17.01% 92.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.24 1.23 1.31 1.38 1.48 1.47 1.57 -14.52%
  QoQ % 0.81% -6.11% -5.07% -6.76% 0.68% -6.37% -
  Horiz. % 78.98% 78.34% 83.44% 87.90% 94.27% 93.63% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 31/10/13 24/07/13 19/04/13 22/02/13 30/10/12 23/07/12 -
Price 2.3600 2.4900 2.5200 2.7000 2.7700 2.8000 3.0700 -
P/RPS 1.46 1.43 1.95 1.55 1.76 1.78 1.81 -13.31%
  QoQ % 2.10% -26.67% 25.81% -11.93% -1.12% -1.66% -
  Horiz. % 80.66% 79.01% 107.73% 85.64% 97.24% 98.34% 100.00%
P/EPS -757.19 73.16 243.64 3,358.17 -391.94 72.14 67.37 -
  QoQ % -1,134.98% -69.97% -92.74% 956.81% -643.30% 7.08% -
  Horiz. % -1,123.93% 108.59% 361.64% 4,984.67% -581.77% 107.08% 100.00%
EY -0.13 1.37 0.41 0.03 -0.26 1.39 1.48 -
  QoQ % -109.49% 234.15% 1,266.67% 111.54% -118.71% -6.08% -
  Horiz. % -8.78% 92.57% 27.70% 2.03% -17.57% 93.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.20 1.26 1.30 1.40 1.44 1.44 1.56 -16.01%
  QoQ % -4.76% -3.08% -7.14% -2.78% 0.00% -7.69% -
  Horiz. % 76.92% 80.77% 83.33% 89.74% 92.31% 92.31% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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