[CBIP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -68.17%
YoY- 76.45%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 228,463 159,988 99,815 47,083 191,327 133,117 81,939 97.72%
PBT 33,198 21,668 13,326 6,415 23,086 15,356 9,201 134.69%
Tax -1,738 -653 -639 -598 -4,205 -4,136 -2,703 -25.44%
NP 31,460 21,015 12,687 5,817 18,881 11,220 6,498 185.36%
-
NP to SH 31,030 20,931 12,667 5,768 18,120 10,482 5,966 199.29%
-
Tax Rate 5.24% 3.01% 4.80% 9.32% 18.21% 26.93% 29.38% -
Total Cost 197,003 138,973 87,128 41,266 172,446 121,897 75,441 89.30%
-
Net Worth 140,302 135,651 129,640 123,122 103,893 94,676 77,816 47.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 140,302 135,651 129,640 123,122 103,893 94,676 77,816 47.97%
NOSH 136,215 135,651 135,042 133,828 118,060 132,726 131,206 2.52%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.77% 13.14% 12.71% 12.35% 9.87% 8.43% 7.93% -
ROE 22.12% 15.43% 9.77% 4.68% 17.44% 11.07% 7.67% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 167.72 117.94 73.91 35.18 162.06 112.48 81.08 62.13%
EPS 22.78 15.43 9.38 4.31 15.59 9.40 5.90 145.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.96 0.92 0.88 0.80 0.77 21.33%
Adjusted Per Share Value based on latest NOSH - 133,828
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 42.45 29.72 18.54 8.75 35.55 24.73 15.22 97.77%
EPS 5.76 3.89 2.35 1.07 3.37 1.95 1.11 198.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2607 0.252 0.2409 0.2287 0.193 0.1759 0.1446 47.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.05 1.53 1.23 1.00 0.66 0.64 0.62 -
P/RPS 1.22 1.30 1.66 2.84 0.41 0.57 0.76 36.97%
P/EPS 9.00 9.92 13.11 23.20 4.30 7.23 10.50 -9.74%
EY 11.11 10.08 7.63 4.31 23.25 13.84 9.52 10.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.53 1.28 1.09 0.75 0.80 0.81 81.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 31/10/06 03/08/06 12/06/06 28/02/06 29/11/05 25/08/05 -
Price 2.05 1.87 1.42 1.22 0.70 0.67 0.67 -
P/RPS 1.22 1.59 1.92 3.47 0.43 0.60 0.83 29.18%
P/EPS 9.00 12.12 15.14 28.31 4.56 7.56 11.35 -14.29%
EY 11.11 8.25 6.61 3.53 21.93 13.22 8.81 16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.87 1.48 1.33 0.80 0.84 0.87 73.34%

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