[CCB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 119.8%
YoY- 232.15%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 263,120 922,463 640,448 417,559 186,404 644,976 481,682 -33.20%
PBT 9,594 15,532 11,068 5,621 2,583 1,347 3,415 99.22%
Tax -2,951 -5,198 -3,999 -1,891 -886 2,891 1,137 -
NP 6,643 10,334 7,069 3,730 1,697 4,238 4,552 28.68%
-
NP to SH 6,643 10,334 7,069 3,730 1,697 4,238 4,552 28.68%
-
Tax Rate 30.76% 33.47% 36.13% 33.64% 34.30% -214.63% -33.29% -
Total Cost 256,477 912,129 633,379 413,829 184,707 640,738 477,130 -33.91%
-
Net Worth 215,050 208,401 205,136 201,802 199,767 198,074 198,387 5.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 215,050 208,401 205,136 201,802 199,767 198,074 198,387 5.52%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.52% 1.12% 1.10% 0.89% 0.91% 0.66% 0.95% -
ROE 3.09% 4.96% 3.45% 1.85% 0.85% 2.14% 2.29% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 261.17 915.64 635.71 414.47 185.03 640.21 478.12 -33.20%
EPS 6.59 10.26 7.02 3.70 1.68 4.21 4.52 28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1346 2.0686 2.0362 2.0031 1.9829 1.9661 1.9692 5.52%
Adjusted Per Share Value based on latest NOSH - 100,745
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 261.17 915.64 635.71 414.47 185.03 640.21 478.12 -33.20%
EPS 6.59 10.26 7.02 3.70 1.68 4.21 4.52 28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1346 2.0686 2.0362 2.0031 1.9829 1.9661 1.9692 5.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.00 1.92 2.25 2.33 2.37 2.43 2.42 -
P/RPS 0.77 0.21 0.35 0.56 1.28 0.38 0.51 31.64%
P/EPS 30.33 18.72 32.07 62.93 140.70 57.77 53.56 -31.57%
EY 3.30 5.34 3.12 1.59 0.71 1.73 1.87 46.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.93 1.10 1.16 1.20 1.24 1.23 -16.42%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 23/04/15 13/02/15 29/10/14 24/07/14 23/04/14 21/02/14 31/10/13 -
Price 2.03 1.99 2.14 2.38 2.37 2.36 2.49 -
P/RPS 0.78 0.22 0.34 0.57 1.28 0.37 0.52 31.06%
P/EPS 30.79 19.40 30.50 64.28 140.70 56.10 55.11 -32.18%
EY 3.25 5.15 3.28 1.56 0.71 1.78 1.81 47.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 1.05 1.19 1.20 1.20 1.26 -17.17%

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