[COCOLND] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -80.43%
YoY- 1.49%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 121,264 90,421 62,254 32,367 119,239 89,114 57,036 65.11%
PBT 11,215 9,266 6,165 3,029 14,284 10,588 6,056 50.63%
Tax -2,381 -2,299 -1,130 -642 -2,085 -2,124 -1,097 67.40%
NP 8,834 6,967 5,035 2,387 12,199 8,464 4,959 46.79%
-
NP to SH 8,834 6,967 5,035 2,387 12,199 8,464 4,959 46.79%
-
Tax Rate 21.23% 24.81% 18.33% 21.20% 14.60% 20.06% 18.11% -
Total Cost 112,430 83,454 57,219 29,980 107,040 80,650 52,077 66.80%
-
Net Worth 82,818 85,138 82,717 80,366 78,033 78,036 98,459 -10.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,801 - - - 4,802 4,802 - -
Div Payout % 54.35% - - - 39.36% 56.74% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 82,818 85,138 82,717 80,366 78,033 78,036 98,459 -10.86%
NOSH 120,027 119,913 119,880 119,949 120,051 120,056 120,072 -0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.28% 7.71% 8.09% 7.37% 10.23% 9.50% 8.69% -
ROE 10.67% 8.18% 6.09% 2.97% 15.63% 10.85% 5.04% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 101.03 75.40 51.93 26.98 99.32 74.23 47.50 65.16%
EPS 7.36 5.81 4.20 1.99 10.17 7.05 4.13 46.83%
DPS 4.00 0.00 0.00 0.00 4.00 4.00 0.00 -
NAPS 0.69 0.71 0.69 0.67 0.65 0.65 0.82 -10.84%
Adjusted Per Share Value based on latest NOSH - 119,949
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.50 19.76 13.60 7.07 26.06 19.47 12.46 65.15%
EPS 1.93 1.52 1.10 0.52 2.67 1.85 1.08 47.10%
DPS 1.05 0.00 0.00 0.00 1.05 1.05 0.00 -
NAPS 0.181 0.1861 0.1808 0.1756 0.1705 0.1705 0.2152 -10.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.76 0.75 1.05 0.95 0.76 0.60 0.62 -
P/RPS 0.75 0.99 2.02 3.52 0.77 0.81 1.31 -30.98%
P/EPS 10.33 12.91 25.00 47.74 7.48 8.51 15.01 -21.99%
EY 9.68 7.75 4.00 2.09 13.37 11.75 6.66 28.22%
DY 5.26 0.00 0.00 0.00 5.26 6.67 0.00 -
P/NAPS 1.10 1.06 1.52 1.42 1.17 0.92 0.76 27.86%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 10/08/07 28/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.68 0.77 1.09 1.12 0.94 0.86 0.56 -
P/RPS 0.67 1.02 2.10 4.15 0.95 1.16 1.18 -31.36%
P/EPS 9.24 13.25 25.95 56.28 9.25 12.20 13.56 -22.51%
EY 10.82 7.55 3.85 1.78 10.81 8.20 7.38 28.96%
DY 5.88 0.00 0.00 0.00 4.26 4.65 0.00 -
P/NAPS 0.99 1.08 1.58 1.67 1.45 1.32 0.68 28.36%

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