[CCB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 67.87%
YoY- -60.75%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 579,088 658,566 670,994 669,216 629,396 640,574 642,365 -6.67%
PBT 9,864 11,010 15,510 11,222 9,668 51,808 23,838 -44.44%
Tax 6,292 -3,566 -2,661 -908 -3,524 -6,112 -5,237 -
NP 16,156 7,444 12,849 10,314 6,144 45,696 18,601 -8.95%
-
NP to SH 16,156 7,444 12,849 10,314 6,144 45,696 18,601 -8.95%
-
Tax Rate -63.79% 32.39% 17.16% 8.09% 36.45% 11.80% 21.97% -
Total Cost 562,932 651,122 658,145 658,902 623,252 594,878 623,764 -6.60%
-
Net Worth 291,543 287,525 290,056 289,315 289,717 287,292 255,519 9.18%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 10,073 6,713 10,072 - 214,577 279,355 -
Div Payout % - 135.32% 52.25% 97.66% - 469.58% 1,501.81% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 291,543 287,525 290,056 289,315 289,717 287,292 255,519 9.18%
NOSH 100,723 100,730 100,700 100,722 101,052 100,740 100,729 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.79% 1.13% 1.91% 1.54% 0.98% 7.13% 2.90% -
ROE 5.54% 2.59% 4.43% 3.56% 2.12% 15.91% 7.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 574.93 653.79 666.33 664.41 622.84 635.86 637.71 -6.66%
EPS 16.04 7.39 12.76 10.24 6.08 45.36 18.47 -8.96%
DPS 0.00 10.00 6.67 10.00 0.00 213.00 277.33 -
NAPS 2.8945 2.8544 2.8804 2.8724 2.867 2.8518 2.5367 9.18%
Adjusted Per Share Value based on latest NOSH - 100,863
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 574.81 653.70 666.03 664.27 624.74 635.84 637.62 -6.67%
EPS 16.04 7.39 12.75 10.24 6.10 45.36 18.46 -8.93%
DPS 0.00 10.00 6.66 10.00 0.00 212.99 277.29 -
NAPS 2.8939 2.854 2.8791 2.8718 2.8758 2.8517 2.5363 9.18%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.20 2.56 2.62 2.20 2.29 2.15 2.08 -
P/RPS 0.38 0.39 0.39 0.33 0.37 0.34 0.33 9.85%
P/EPS 13.72 34.64 20.53 21.48 37.66 4.74 11.26 14.06%
EY 7.29 2.89 4.87 4.65 2.66 21.10 8.88 -12.31%
DY 0.00 3.91 2.54 4.55 0.00 99.07 133.33 -
P/NAPS 0.76 0.90 0.91 0.77 0.80 0.75 0.82 -4.93%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 25/04/08 26/02/08 12/11/07 08/08/07 10/05/07 27/02/07 13/11/06 -
Price 2.25 2.16 2.58 2.30 2.60 2.25 2.29 -
P/RPS 0.39 0.33 0.39 0.35 0.42 0.35 0.36 5.47%
P/EPS 14.03 29.23 20.22 22.46 42.76 4.96 12.40 8.57%
EY 7.13 3.42 4.95 4.45 2.34 20.16 8.06 -7.84%
DY 0.00 4.63 2.58 4.35 0.00 94.67 121.11 -
P/NAPS 0.78 0.76 0.90 0.80 0.91 0.79 0.90 -9.09%

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