[CCM] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 235.93%
YoY- 470.68%
Quarter Report
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 397,688 1,639,039 1,180,039 791,661 368,683 1,571,809 1,169,595 -51.31%
PBT 14,570 59,200 40,248 16,764 3,061 15,579 25,835 -31.76%
Tax -5,376 -26,129 -14,492 -9,240 -1,632 -10,511 -9,979 -33.81%
NP 9,194 33,071 25,756 7,524 1,429 5,068 15,856 -30.48%
-
NP to SH 6,200 15,372 17,450 2,842 846 -5,820 6,961 -7.43%
-
Tax Rate 36.90% 44.14% 36.01% 55.12% 53.32% 67.47% 38.63% -
Total Cost 388,494 1,605,968 1,154,283 784,137 367,254 1,566,741 1,153,739 -51.63%
-
Net Worth 765,882 757,726 720,672 740,521 745,285 727,499 736,337 2.65%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 10,737 - - - 32,333 - -
Div Payout % - 69.85% - - - 0.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 765,882 757,726 720,672 740,521 745,285 727,499 736,337 2.65%
NOSH 405,228 405,201 404,872 400,281 402,857 404,166 402,369 0.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.31% 2.02% 2.18% 0.95% 0.39% 0.32% 1.36% -
ROE 0.81% 2.03% 2.42% 0.38% 0.11% -0.80% 0.95% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 98.14 404.50 291.46 197.78 91.52 388.90 290.68 -51.54%
EPS 1.53 3.80 4.31 0.71 0.21 -1.44 1.73 -7.87%
DPS 0.00 2.65 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.89 1.87 1.78 1.85 1.85 1.80 1.83 2.17%
Adjusted Per Share Value based on latest NOSH - 399,200
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 237.15 977.39 703.68 472.08 219.85 937.30 697.45 -51.31%
EPS 3.70 9.17 10.41 1.69 0.50 -3.47 4.15 -7.37%
DPS 0.00 6.40 0.00 0.00 0.00 19.28 0.00 -
NAPS 4.5671 4.5185 4.2975 4.4159 4.4443 4.3382 4.3909 2.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.76 1.81 2.02 2.15 2.20 2.28 2.70 -
P/RPS 1.79 0.45 0.69 1.09 2.40 0.59 0.93 54.79%
P/EPS 115.03 47.71 46.87 302.82 1,047.62 -158.33 156.07 -18.42%
EY 0.87 2.10 2.13 0.33 0.10 -0.63 0.64 22.73%
DY 0.00 1.46 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.93 0.97 1.13 1.16 1.19 1.27 1.48 -26.65%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 30/11/10 26/08/10 27/05/10 25/02/10 24/11/09 -
Price 1.70 1.78 1.98 2.02 2.17 2.20 2.34 -
P/RPS 1.73 0.44 0.68 1.02 2.37 0.57 0.81 65.92%
P/EPS 111.11 46.92 45.94 284.51 1,033.33 -152.78 135.26 -12.29%
EY 0.90 2.13 2.18 0.35 0.10 -0.65 0.74 13.95%
DY 0.00 1.49 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.90 0.95 1.11 1.09 1.17 1.22 1.28 -20.94%

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