[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 65.24%
YoY- 99.69%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 120,496 55,847 228,463 159,988 99,815 47,083 191,327 -26.58%
PBT 18,070 8,175 33,198 21,668 13,326 6,415 23,086 -15.10%
Tax -1,069 -602 -1,738 -653 -639 -598 -4,205 -59.97%
NP 17,001 7,573 31,460 21,015 12,687 5,817 18,881 -6.77%
-
NP to SH 16,916 7,566 31,030 20,931 12,667 5,768 18,120 -4.49%
-
Tax Rate 5.92% 7.36% 5.24% 3.01% 4.80% 9.32% 18.21% -
Total Cost 103,495 48,274 197,003 138,973 87,128 41,266 172,446 -28.91%
-
Net Worth 154,031 149,944 140,302 135,651 129,640 123,122 103,893 30.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 154,031 149,944 140,302 135,651 129,640 123,122 103,893 30.11%
NOSH 137,528 137,563 136,215 135,651 135,042 133,828 118,060 10.74%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.11% 13.56% 13.77% 13.14% 12.71% 12.35% 9.87% -
ROE 10.98% 5.05% 22.12% 15.43% 9.77% 4.68% 17.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 87.62 40.60 167.72 117.94 73.91 35.18 162.06 -33.70%
EPS 12.30 5.50 22.78 15.43 9.38 4.31 15.59 -14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.03 1.00 0.96 0.92 0.88 17.49%
Adjusted Per Share Value based on latest NOSH - 135,697
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.39 10.38 42.45 29.72 18.54 8.75 35.55 -26.58%
EPS 3.14 1.41 5.76 3.89 2.35 1.07 3.37 -4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2862 0.2786 0.2607 0.252 0.2409 0.2287 0.193 30.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.64 2.02 2.05 1.53 1.23 1.00 0.66 -
P/RPS 3.01 4.98 1.22 1.30 1.66 2.84 0.41 279.11%
P/EPS 21.46 36.73 9.00 9.92 13.11 23.20 4.30 192.90%
EY 4.66 2.72 11.11 10.08 7.63 4.31 23.25 -65.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.85 1.99 1.53 1.28 1.09 0.75 115.18%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 29/05/07 26/02/07 31/10/06 03/08/06 12/06/06 28/02/06 -
Price 2.43 2.50 2.05 1.87 1.42 1.22 0.70 -
P/RPS 2.77 6.16 1.22 1.59 1.92 3.47 0.43 247.39%
P/EPS 19.76 45.45 9.00 12.12 15.14 28.31 4.56 166.51%
EY 5.06 2.20 11.11 8.25 6.61 3.53 21.93 -62.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.29 1.99 1.87 1.48 1.33 0.80 94.85%

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