[CCB] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -38.27%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 279,848 181,448 208,029 196,067 222,328 178,608 207,603 22.05%
PBT 25,222 15,025 25,029 19,959 27,792 5,311 35,154 -19.87%
Tax -6,817 -6,130 -7,189 -8,512 -9,249 -5,311 -12,701 -33.98%
NP 18,405 8,895 17,840 11,447 18,543 0 22,453 -12.42%
-
NP to SH 18,405 8,895 17,840 11,447 18,543 -220 22,453 -12.42%
-
Tax Rate 27.03% 40.80% 28.72% 42.65% 33.28% 100.00% 36.13% -
Total Cost 261,443 172,553 190,189 184,620 203,785 178,608 185,150 25.89%
-
Net Worth 588,347 587,775 630,405 624,042 594,286 562,348 596,789 -0.94%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 24,490 - 14,688 - 23,913 - -
Div Payout % - 275.33% - 128.31% - 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 588,347 587,775 630,405 624,042 594,286 562,348 596,789 -0.94%
NOSH 98,057 97,962 97,988 97,921 97,903 95,652 97,834 0.15%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.58% 4.90% 8.58% 5.84% 8.34% 0.00% 10.82% -
ROE 3.13% 1.51% 2.83% 1.83% 3.12% -0.04% 3.76% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 285.39 185.22 212.30 200.23 227.09 186.73 212.20 21.86%
EPS 18.77 9.08 18.21 11.69 18.94 -0.23 22.95 -12.55%
DPS 0.00 25.00 0.00 15.00 0.00 25.00 0.00 -
NAPS 6.00 6.00 6.4335 6.3729 6.0701 5.8791 6.10 -1.09%
Adjusted Per Share Value based on latest NOSH - 97,921
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 277.78 180.11 206.49 194.62 220.68 177.29 206.07 22.04%
EPS 18.27 8.83 17.71 11.36 18.41 -0.22 22.29 -12.42%
DPS 0.00 24.31 0.00 14.58 0.00 23.74 0.00 -
NAPS 5.84 5.8343 6.2574 6.1943 5.8989 5.5819 5.9238 -0.94%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.88 4.20 4.46 5.00 5.70 5.20 4.66 -
P/RPS 1.71 2.27 2.10 2.50 2.51 2.78 2.20 -15.47%
P/EPS 26.00 46.26 24.50 42.77 30.10 -2,260.87 20.31 17.91%
EY 3.85 2.16 4.08 2.34 3.32 -0.04 4.92 -15.09%
DY 0.00 5.95 0.00 3.00 0.00 4.81 0.00 -
P/NAPS 0.81 0.70 0.69 0.78 0.94 0.88 0.76 4.34%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 05/05/03 24/02/03 25/11/02 31/07/02 06/05/02 22/02/02 15/11/01 -
Price 4.70 4.24 4.60 4.94 5.80 5.50 4.90 -
P/RPS 1.65 2.29 2.17 2.47 2.55 2.95 2.31 -20.11%
P/EPS 25.04 46.70 25.27 42.26 30.62 -2,391.30 21.35 11.22%
EY 3.99 2.14 3.96 2.37 3.27 -0.04 4.68 -10.09%
DY 0.00 5.90 0.00 3.04 0.00 4.55 0.00 -
P/NAPS 0.78 0.71 0.72 0.78 0.96 0.94 0.80 -1.67%

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