[COCOLND] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -14.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 100,262 94,218 93,914 96,472 89,923 88,117 0 -
PBT 10,232 8,032 7,822 7,788 9,092 9,586 0 -
Tax -1,871 -1,050 -1,214 -1,288 -1,494 -1,980 0 -
NP 8,361 6,981 6,608 6,500 7,598 7,606 0 -
-
NP to SH 8,361 6,981 6,608 6,500 7,598 7,606 0 -
-
Tax Rate 18.29% 13.07% 15.52% 16.54% 16.43% 20.66% - -
Total Cost 91,901 87,237 87,306 89,972 82,325 80,510 0 -
-
Net Worth 69,093 65,449 67,336 65,538 59,184 56,809 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,589 4,781 - - - - - -
Div Payout % 42.93% 68.49% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 69,093 65,449 67,336 65,538 59,184 56,809 0 -
NOSH 89,731 89,657 89,782 89,779 79,978 80,014 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.34% 7.41% 7.04% 6.74% 8.45% 8.63% 0.00% -
ROE 12.10% 10.67% 9.81% 9.92% 12.84% 13.39% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 111.74 105.09 104.60 107.45 112.43 110.13 0.00 -
EPS 6.99 7.79 7.36 7.24 9.50 9.51 0.00 -
DPS 4.00 5.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.75 0.73 0.74 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,779
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.91 20.59 20.52 21.08 19.65 19.26 0.00 -
EPS 1.83 1.53 1.44 1.42 1.66 1.66 0.00 -
DPS 0.78 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.143 0.1472 0.1432 0.1293 0.1241 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 0.62 0.63 0.71 0.69 0.00 0.00 0.00 -
P/RPS 0.55 0.60 0.68 0.64 0.00 0.00 0.00 -
P/EPS 6.65 8.09 9.65 9.53 0.00 0.00 0.00 -
EY 15.03 12.36 10.37 10.49 0.00 0.00 0.00 -
DY 6.45 8.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.95 0.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 27/04/05 22/02/05 12/01/05 - -
Price 0.83 0.61 0.69 0.68 0.82 0.00 0.00 -
P/RPS 0.74 0.58 0.66 0.63 0.73 0.00 0.00 -
P/EPS 8.91 7.83 9.38 9.39 8.63 0.00 0.00 -
EY 11.23 12.77 10.67 10.65 11.59 0.00 0.00 -
DY 4.82 8.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.84 0.92 0.93 1.11 0.00 0.00 -

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 ⃤ & 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