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

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 70.68%
YoY- 61.65%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND'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 62,254 32,367 119,239 89,114 57,036 27,763 100,262 -27.28%
PBT 6,165 3,029 14,284 10,588 6,056 2,955 10,232 -28.72%
Tax -1,130 -642 -2,085 -2,124 -1,097 -603 -1,871 -28.61%
NP 5,035 2,387 12,199 8,464 4,959 2,352 8,361 -28.75%
-
NP to SH 5,035 2,387 12,199 8,464 4,959 2,352 8,361 -28.75%
-
Tax Rate 18.33% 21.20% 14.60% 20.06% 18.11% 20.41% 18.29% -
Total Cost 57,219 29,980 107,040 80,650 52,077 25,411 91,901 -27.14%
-
Net Worth 82,717 80,366 78,033 78,036 98,459 71,190 69,093 12.78%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,802 4,802 - - 3,589 -
Div Payout % - - 39.36% 56.74% - - 42.93% -
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 82,717 80,366 78,033 78,036 98,459 71,190 69,093 12.78%
NOSH 119,880 119,949 120,051 120,056 120,072 90,114 89,731 21.36%
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 8.09% 7.37% 10.23% 9.50% 8.69% 8.47% 8.34% -
ROE 6.09% 2.97% 15.63% 10.85% 5.04% 3.30% 12.10% -
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 51.93 26.98 99.32 74.23 47.50 30.81 111.74 -40.08%
EPS 4.20 1.99 10.17 7.05 4.13 2.61 6.99 -28.86%
DPS 0.00 0.00 4.00 4.00 0.00 0.00 4.00 -
NAPS 0.69 0.67 0.65 0.65 0.82 0.79 0.77 -7.07%
Adjusted Per Share Value based on latest NOSH - 120,034
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.60 7.07 26.06 19.47 12.46 6.07 21.91 -27.29%
EPS 1.10 0.52 2.67 1.85 1.08 0.51 1.83 -28.84%
DPS 0.00 0.00 1.05 1.05 0.00 0.00 0.78 -
NAPS 0.1808 0.1756 0.1705 0.1705 0.2152 0.1556 0.151 12.79%
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 1.05 0.95 0.76 0.60 0.62 0.81 0.62 -
P/RPS 2.02 3.52 0.77 0.81 1.31 2.63 0.55 138.61%
P/EPS 25.00 47.74 7.48 8.51 15.01 31.03 6.65 142.36%
EY 4.00 2.09 13.37 11.75 6.66 3.22 15.03 -58.72%
DY 0.00 0.00 5.26 6.67 0.00 0.00 6.45 -
P/NAPS 1.52 1.42 1.17 0.92 0.76 1.03 0.81 52.31%
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 10/08/07 28/05/07 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 -
Price 1.09 1.12 0.94 0.86 0.56 0.74 0.83 -
P/RPS 2.10 4.15 0.95 1.16 1.18 2.40 0.74 100.82%
P/EPS 25.95 56.28 9.25 12.20 13.56 28.35 8.91 104.34%
EY 3.85 1.78 10.81 8.20 7.38 3.53 11.23 -51.11%
DY 0.00 0.00 4.26 4.65 0.00 0.00 4.82 -
P/NAPS 1.58 1.67 1.45 1.32 0.68 0.94 1.08 28.96%

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