[COCOLND] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 24,118 89,923 66,088 0 0 0 0 -
PBT 1,947 9,092 7,190 0 0 0 0 -
Tax -322 -1,494 -1,485 0 0 0 0 -
NP 1,625 7,598 5,705 0 0 0 0 -
-
NP to SH 1,625 7,598 5,705 0 0 0 0 -
-
Tax Rate 16.54% 16.43% 20.65% - - - - -
Total Cost 22,493 82,325 60,383 0 0 0 0 -
-
Net Worth 65,538 59,184 56,809 0 0 0 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 65,538 59,184 56,809 0 0 0 0 -
NOSH 89,779 79,978 80,014 0 0 0 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.74% 8.45% 8.63% 0.00% 0.00% 0.00% 0.00% -
ROE 2.48% 12.84% 10.04% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.86 112.43 82.60 0.00 0.00 0.00 0.00 -
EPS 1.81 9.50 7.13 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.71 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.27 19.65 14.44 0.00 0.00 0.00 0.00 -
EPS 0.36 1.66 1.25 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1432 0.1293 0.1241 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 - - - - - - -
Price 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 38.12 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.62 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/04/05 22/02/05 12/01/05 - - - - -
Price 0.68 0.82 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.53 0.73 0.00 0.00 0.00 0.00 0.00 -
P/EPS 37.57 8.63 0.00 0.00 0.00 0.00 0.00 -
EY 2.66 11.59 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.11 0.00 0.00 0.00 0.00 0.00 -

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

Post a Comment