[CCB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	658,566	503,246	334,608	157,349	640,574	481,774	316,119	62.89%
YoY %	30.86%	50.40%	112.65%	-75.44%	32.96%	52.40%	-	-
Horiz. %	208.33%	159.20%	105.85%	49.78%	202.64%	152.40%	100.00%	-
PBT	11,010	11,633	5,611	2,417	51,808	17,879	16,388	-23.23%
YoY %	-5.36%	107.32%	132.15%	-95.33%	189.77%	9.10%	-	-
Horiz. %	67.18%	70.98%	34.24%	14.75%	316.13%	109.10%	100.00%	-
Tax	-3,566	-1,996	-454	-881	-6,112	-3,928	-3,249	6.38%
YoY %	-78.66%	-339.65%	48.47%	85.59%	-55.60%	-20.90%	-	-
Horiz. %	109.76%	61.43%	13.97%	27.12%	188.12%	120.90%	100.00%	-
NP	7,444	9,637	5,157	1,536	45,696	13,951	13,139	-31.45%
YoY %	-22.76%	86.87%	235.74%	-96.64%	227.55%	6.18%	-	-
Horiz. %	56.66%	73.35%	39.25%	11.69%	347.79%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,444	9,637	5,157	1,536	45,696	13,951	13,139	-31.45%
YoY %	-22.76%	86.87%	235.74%	-96.64%	227.55%	6.18%	-	-
Horiz. %	56.66%	73.35%	39.25%	11.69%	347.79%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.39%	17.16%	8.09%	36.45%	11.80%	21.97%	19.83%	-
YoY %	88.75%	112.11%	-77.81%	208.90%	-46.29%	10.79%	-	-
Horiz. %	163.34%	86.54%	40.80%	183.81%	59.51%	110.79%	100.00%	-
Total Cost	651,122	493,609	329,451	155,813	594,878	467,823	302,980	66.30%
YoY %	31.91%	49.83%	111.44%	-73.81%	27.16%	54.41%	-	-
Horiz. %	214.91%	162.92%	108.74%	51.43%	196.34%	154.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	287,525	290,056	289,315	289,717	287,292	255,519	405,676	-20.45%
YoY %	-0.87%	0.26%	-0.14%	0.84%	12.43%	-37.01%	-	-
Horiz. %	70.88%	71.50%	71.32%	71.42%	70.82%	62.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	10,073	5,035	5,036	-	214,577	209,516	209,579	-86.70%
YoY %	100.06%	-0.02%	0.00%	-	2.42%	-0.03%	-	-
Horiz. %	4.81%	2.40%	2.40%	-	102.38%	99.97%	100.00%	-
Div Payout %	135.32%	52.25%	97.66%	-	469.58%	1,501.81%	1,595.09%	-
YoY %	158.99%	-46.50%	0.00%	-	-68.73%	-5.85%	-	-
Horiz. %	8.48%	3.28%	6.12%	-	29.44%	94.15%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	287,525	290,056	289,315	289,717	287,292	255,519	405,676	-20.45%
YoY %	-0.87%	0.26%	-0.14%	0.84%	12.43%	-37.01%	-	-
Horiz. %	70.88%	71.50%	71.32%	71.42%	70.82%	62.99%	100.00%	-
NOSH	100,730	100,700	100,722	101,052	100,740	100,729	100,759	-0.01%
YoY %	0.03%	-0.02%	-0.33%	0.31%	0.01%	-0.03%	-	-
Horiz. %	99.97%	99.94%	99.96%	100.29%	99.98%	99.97%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	1.13%	1.91%	1.54%	0.98%	7.13%	2.90%	4.16%	-
YoY %	-40.84%	24.03%	57.14%	-86.26%	145.86%	-30.29%	-	-
Horiz. %	27.16%	45.91%	37.02%	23.56%	171.39%	69.71%	100.00%	-
ROE	2.59%	3.32%	1.78%	0.53%	15.91%	5.46%	3.24%	-
YoY %	-21.99%	86.52%	235.85%	-96.67%	191.39%	68.52%	-	-
Horiz. %	79.94%	102.47%	54.94%	16.36%	491.05%	168.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	653.79	499.75	332.21	155.71	635.86	478.29	313.74	62.92%
YoY %	30.82%	50.43%	113.35%	-75.51%	32.94%	52.45%	-	-
Horiz. %	208.39%	159.29%	105.89%	49.63%	202.67%	152.45%	100.00%	-
EPS	7.39	9.57	5.12	1.52	45.36	13.85	13.04	-31.44%
YoY %	-22.78%	86.91%	236.84%	-96.65%	227.51%	6.21%	-	-
Horiz. %	56.67%	73.39%	39.26%	11.66%	347.85%	106.21%	100.00%	-
DPS	10.00	5.00	5.00	0.00	213.00	208.00	208.00	-86.70%
YoY %	100.00%	0.00%	0.00%	0.00%	2.40%	0.00%	-	-
Horiz. %	4.81%	2.40%	2.40%	0.00%	102.40%	100.00%	100.00%	-
NAPS	2.8544	2.8804	2.8724	2.867	2.8518	2.5367	4.0262	-20.44%
YoY %	-0.90%	0.28%	0.19%	0.53%	12.42%	-37.00%	-	-
Horiz. %	70.90%	71.54%	71.34%	71.21%	70.83%	63.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 101,052
RPS	653.70	499.52	332.13	156.19	635.84	478.21	313.78	62.90%
YoY %	30.87%	50.40%	112.64%	-75.44%	32.96%	52.40%	-	-
Horiz. %	208.33%	159.19%	105.85%	49.78%	202.64%	152.40%	100.00%	-
EPS	7.39	9.57	5.12	1.52	45.36	13.85	13.04	-31.44%
YoY %	-22.78%	86.91%	236.84%	-96.65%	227.51%	6.21%	-	-
Horiz. %	56.67%	73.39%	39.26%	11.66%	347.85%	106.21%	100.00%	-
DPS	10.00	5.00	5.00	0.00	212.99	207.97	208.03	-86.70%
YoY %	100.00%	0.00%	0.00%	0.00%	2.41%	-0.03%	-	-
Horiz. %	4.81%	2.40%	2.40%	0.00%	102.38%	99.97%	100.00%	-
NAPS	2.854	2.8791	2.8718	2.8758	2.8517	2.5363	4.0268	-20.45%
YoY %	-0.87%	0.25%	-0.14%	0.85%	12.44%	-37.01%	-	-
Horiz. %	70.88%	71.50%	71.32%	71.42%	70.82%	62.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.56	2.62	2.20	2.29	2.15	2.08	2.28	-
P/RPS	0.39	0.52	0.66	1.47	0.34	0.43	0.73	-34.08%
YoY %	-25.00%	-21.21%	-55.10%	332.35%	-20.93%	-41.10%	-	-
Horiz. %	53.42%	71.23%	90.41%	201.37%	46.58%	58.90%	100.00%	-
P/EPS	34.64	27.38	42.97	150.66	4.74	15.02	17.48	57.57%
YoY %	26.52%	-36.28%	-71.48%	3,078.48%	-68.44%	-14.07%	-	-
Horiz. %	198.17%	156.64%	245.82%	861.90%	27.12%	85.93%	100.00%	-
EY	2.89	3.65	2.33	0.66	21.10	6.66	5.72	-36.48%
YoY %	-20.82%	56.65%	253.03%	-96.87%	216.82%	16.43%	-	-
Horiz. %	50.52%	63.81%	40.73%	11.54%	368.88%	116.43%	100.00%	-
DY	3.91	1.91	2.27	0.00	99.07	100.00	91.23	-87.68%
YoY %	104.71%	-15.86%	0.00%	0.00%	-0.93%	9.61%	-	-
Horiz. %	4.29%	2.09%	2.49%	0.00%	108.59%	109.61%	100.00%	-
P/NAPS	0.90	0.91	0.77	0.80	0.75	0.82	0.57	35.48%
YoY %	-1.10%	18.18%	-3.75%	6.67%	-8.54%	43.86%	-	-
Horiz. %	157.89%	159.65%	135.09%	140.35%	131.58%	143.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	12/11/07	08/08/07	10/05/07	27/02/07	13/11/06	10/08/06	-
Price	2.16	2.58	2.30	2.60	2.25	2.29	2.45	-
P/RPS	0.33	0.52	0.69	1.67	0.35	0.48	0.78	-43.55%
YoY %	-36.54%	-24.64%	-58.68%	377.14%	-27.08%	-38.46%	-	-
Horiz. %	42.31%	66.67%	88.46%	214.10%	44.87%	61.54%	100.00%	-
P/EPS	29.23	26.96	44.92	171.05	4.96	16.53	18.79	34.14%
YoY %	8.42%	-39.98%	-73.74%	3,348.59%	-69.99%	-12.03%	-	-
Horiz. %	155.56%	143.48%	239.06%	910.32%	26.40%	87.97%	100.00%	-
EY	3.42	3.71	2.23	0.58	20.16	6.05	5.32	-25.45%
YoY %	-7.82%	66.37%	284.48%	-97.12%	233.22%	13.72%	-	-
Horiz. %	64.29%	69.74%	41.92%	10.90%	378.95%	113.72%	100.00%	-
DY	4.63	1.94	2.17	0.00	94.67	90.83	84.90	-85.54%
YoY %	138.66%	-10.60%	0.00%	0.00%	4.23%	6.98%	-	-
Horiz. %	5.45%	2.29%	2.56%	0.00%	111.51%	106.98%	100.00%	-
P/NAPS	0.76	0.90	0.80	0.91	0.79	0.90	0.61	15.73%
YoY %	-15.56%	12.50%	-12.09%	15.19%	-12.22%	47.54%	-	-
Horiz. %	124.59%	147.54%	131.15%	149.18%	129.51%	147.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos