[CCB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
10-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 155.13%
YoY- 20.86%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 157,349 640,574 481,774 316,119 147,383 760,682 574,560 -57.86%
PBT 2,417 51,808 17,879 16,388 6,608 33,428 22,704 -77.56%
Tax -881 -6,112 -3,928 -3,249 -1,458 -9,520 -6,625 -73.97%
NP 1,536 45,696 13,951 13,139 5,150 23,908 16,079 -79.13%
-
NP to SH 1,536 45,696 13,951 13,139 5,150 23,908 16,079 -79.13%
-
Tax Rate 36.45% 11.80% 21.97% 19.83% 22.06% 28.48% 29.18% -
Total Cost 155,813 594,878 467,823 302,980 142,233 736,774 558,481 -57.33%
-
Net Worth 289,717 287,292 255,519 405,676 408,926 385,862 378,057 -16.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 214,577 209,516 209,579 - 15,112 5,037 -
Div Payout % - 469.58% 1,501.81% 1,595.09% - 63.21% 31.33% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 289,717 287,292 255,519 405,676 408,926 385,862 378,057 -16.27%
NOSH 101,052 100,740 100,729 100,759 100,782 100,750 100,745 0.20%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.98% 7.13% 2.90% 4.16% 3.49% 3.14% 2.80% -
ROE 0.53% 15.91% 5.46% 3.24% 1.26% 6.20% 4.25% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 155.71 635.86 478.29 313.74 146.24 755.02 570.31 -57.94%
EPS 1.52 45.36 13.85 13.04 5.11 23.73 15.96 -79.17%
DPS 0.00 213.00 208.00 208.00 0.00 15.00 5.00 -
NAPS 2.867 2.8518 2.5367 4.0262 4.0575 3.8299 3.7526 -16.44%
Adjusted Per Share Value based on latest NOSH - 100,744
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 156.19 635.84 478.21 313.78 146.29 755.06 570.31 -57.86%
EPS 1.52 45.36 13.85 13.04 5.11 23.73 15.96 -79.17%
DPS 0.00 212.99 207.97 208.03 0.00 15.00 5.00 -
NAPS 2.8758 2.8517 2.5363 4.0268 4.059 3.8301 3.7526 -16.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.29 2.15 2.08 2.28 2.40 2.42 2.90 -
P/RPS 1.47 0.34 0.43 0.73 1.64 0.32 0.51 102.66%
P/EPS 150.66 4.74 15.02 17.48 46.97 10.20 18.17 310.19%
EY 0.66 21.10 6.66 5.72 2.13 9.81 5.50 -75.70%
DY 0.00 99.07 100.00 91.23 0.00 6.20 1.72 -
P/NAPS 0.80 0.75 0.82 0.57 0.59 0.63 0.77 2.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 10/05/07 27/02/07 13/11/06 10/08/06 10/05/06 27/02/06 09/11/05 -
Price 2.60 2.25 2.29 2.45 2.43 2.32 2.80 -
P/RPS 1.67 0.35 0.48 0.78 1.66 0.31 0.49 126.64%
P/EPS 171.05 4.96 16.53 18.79 47.55 9.78 17.54 357.08%
EY 0.58 20.16 6.05 5.32 2.10 10.23 5.70 -78.23%
DY 0.00 94.67 90.83 84.90 0.00 6.47 1.79 -
P/NAPS 0.91 0.79 0.90 0.61 0.60 0.61 0.75 13.77%

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