[COCOLND] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 58.47%
YoY- -8.22%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 57,036 27,763 100,262 70,664 46,957 24,118 89,923 -26.23%
PBT 6,056 2,955 10,232 6,024 3,911 1,947 9,092 -23.78%
Tax -1,097 -603 -1,871 -788 -607 -322 -1,494 -18.65%
NP 4,959 2,352 8,361 5,236 3,304 1,625 7,598 -24.81%
-
NP to SH 4,959 2,352 8,361 5,236 3,304 1,625 7,598 -24.81%
-
Tax Rate 18.11% 20.41% 18.29% 13.08% 15.52% 16.54% 16.43% -
Total Cost 52,077 25,411 91,901 65,428 43,653 22,493 82,325 -26.37%
-
Net Worth 98,459 71,190 69,093 65,449 67,336 65,538 59,184 40.53%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,589 3,586 - - - -
Div Payout % - - 42.93% 68.49% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 98,459 71,190 69,093 65,449 67,336 65,538 59,184 40.53%
NOSH 120,072 90,114 89,731 89,657 89,782 89,779 79,978 31.21%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.69% 8.47% 8.34% 7.41% 7.04% 6.74% 8.45% -
ROE 5.04% 3.30% 12.10% 8.00% 4.91% 2.48% 12.84% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.50 30.81 111.74 78.82 52.30 26.86 112.43 -43.78%
EPS 4.13 2.61 6.99 5.84 3.68 1.81 9.50 -42.69%
DPS 0.00 0.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.77 0.73 0.75 0.73 0.74 7.10%
Adjusted Per Share Value based on latest NOSH - 89,860
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.46 6.07 21.91 15.44 10.26 5.27 19.65 -26.25%
EPS 1.08 0.51 1.83 1.14 0.72 0.36 1.66 -24.97%
DPS 0.00 0.00 0.78 0.78 0.00 0.00 0.00 -
NAPS 0.2152 0.1556 0.151 0.143 0.1472 0.1432 0.1293 40.57%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.62 0.81 0.62 0.63 0.71 0.69 0.00 -
P/RPS 1.31 2.63 0.55 0.80 1.36 2.57 0.00 -
P/EPS 15.01 31.03 6.65 10.79 19.29 38.12 0.00 -
EY 6.66 3.22 15.03 9.27 5.18 2.62 0.00 -
DY 0.00 0.00 6.45 6.35 0.00 0.00 0.00 -
P/NAPS 0.76 1.03 0.81 0.86 0.95 0.95 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 24/11/05 25/08/05 27/04/05 22/02/05 -
Price 0.56 0.74 0.83 0.61 0.69 0.68 0.82 -
P/RPS 1.18 2.40 0.74 0.77 1.32 2.53 0.73 37.85%
P/EPS 13.56 28.35 8.91 10.45 18.75 37.57 8.63 35.26%
EY 7.38 3.53 11.23 9.57 5.33 2.66 11.59 -26.04%
DY 0.00 0.00 4.82 6.56 0.00 0.00 0.00 -
P/NAPS 0.68 0.94 1.08 0.84 0.92 0.93 1.11 -27.93%

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