[CENBOND] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 19.23%
YoY- -1.2%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 146,660 140,521 138,382 136,164 140,240 113,313 116,240 16.77%
PBT 10,364 14,203 14,222 13,816 13,536 13,975 15,140 -22.34%
Tax -2,864 -3,395 -3,328 -3,314 -4,728 -3,759 -4,264 -23.32%
NP 7,500 10,808 10,894 10,502 8,808 10,216 10,876 -21.96%
-
NP to SH 7,176 10,808 10,894 10,502 8,808 10,216 10,876 -24.22%
-
Tax Rate 27.63% 23.90% 23.40% 23.99% 34.93% 26.90% 28.16% -
Total Cost 139,160 129,713 127,488 125,662 131,432 103,097 105,364 20.39%
-
Net Worth 74,152 72,800 70,391 67,187 62,757 65,596 55,195 21.77%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,152 72,800 70,391 67,187 62,757 65,596 55,195 21.77%
NOSH 119,600 39,999 39,995 39,992 36,700 40,491 34,933 127.32%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.11% 7.69% 7.87% 7.71% 6.28% 9.02% 9.36% -
ROE 9.68% 14.85% 15.48% 15.63% 14.04% 15.57% 19.70% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 122.63 351.30 346.00 340.47 382.13 279.84 332.75 -48.62%
EPS 6.00 27.02 27.24 26.26 24.00 25.23 31.13 -66.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 1.82 1.76 1.68 1.71 1.62 1.58 -46.43%
Adjusted Per Share Value based on latest NOSH - 40,013
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 122.30 117.18 115.40 113.55 116.95 94.49 96.93 16.78%
EPS 5.98 9.01 9.08 8.76 7.34 8.52 9.07 -24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6183 0.6071 0.587 0.5603 0.5233 0.547 0.4603 21.76%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.56 0.72 0.74 0.63 0.65 0.72 0.73 -
P/RPS 0.46 0.20 0.21 0.19 0.17 0.26 0.22 63.58%
P/EPS 9.33 2.66 2.72 2.40 2.71 2.85 2.34 151.65%
EY 10.71 37.53 36.81 41.68 36.92 35.04 42.65 -60.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.40 0.42 0.38 0.38 0.44 0.46 56.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 29/11/04 26/08/04 27/05/04 19/02/04 -
Price 0.49 0.68 0.74 0.74 0.65 0.72 0.72 -
P/RPS 0.40 0.19 0.21 0.22 0.17 0.26 0.22 49.02%
P/EPS 8.17 2.52 2.72 2.82 2.71 2.85 2.31 132.31%
EY 12.24 39.74 36.81 35.49 36.92 35.04 43.24 -56.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.37 0.42 0.44 0.38 0.44 0.46 43.45%

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