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

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -89.84%
YoY- -84.41%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 177,259 157,349 158,800 165,655 168,736 147,383 186,122 -3.20%
PBT 3,194 2,417 33,929 1,526 9,780 6,608 10,724 -55.50%
Tax 427 -881 -2,184 -714 -1,791 -1,458 -2,895 -
NP 3,621 1,536 31,745 812 7,989 5,150 7,829 -40.27%
-
NP to SH 3,621 1,536 31,745 812 7,989 5,150 7,829 -40.27%
-
Tax Rate -13.37% 36.45% 6.44% 46.79% 18.31% 22.06% 27.00% -
Total Cost 173,638 155,813 127,055 164,843 160,747 142,233 178,293 -1.75%
-
Net Worth 289,720 289,717 287,306 254,296 405,615 408,926 385,898 -17.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,043 - 5,037 - 209,547 - 10,075 -37.03%
Div Payout % 139.28% - 15.87% - 2,622.95% - 128.70% -
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 289,720 289,717 287,306 254,296 405,615 408,926 385,898 -17.43%
NOSH 100,863 101,052 100,745 100,246 100,744 100,782 100,759 0.06%
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 2.04% 0.98% 19.99% 0.49% 4.73% 3.49% 4.21% -
ROE 1.25% 0.53% 11.05% 0.32% 1.97% 1.26% 2.03% -
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 175.74 155.71 157.62 165.25 167.49 146.24 184.72 -3.27%
EPS 3.59 1.52 31.51 0.81 7.93 5.11 7.77 -40.31%
DPS 5.00 0.00 5.00 0.00 208.00 0.00 10.00 -37.08%
NAPS 2.8724 2.867 2.8518 2.5367 4.0262 4.0575 3.8299 -17.49%
Adjusted Per Share Value based on latest NOSH - 100,246
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 175.95 156.19 157.63 164.43 167.49 146.29 184.75 -3.20%
EPS 3.59 1.52 31.51 0.81 7.93 5.11 7.77 -40.31%
DPS 5.01 0.00 5.00 0.00 208.00 0.00 10.00 -36.99%
NAPS 2.8758 2.8758 2.8518 2.5242 4.0262 4.059 3.8304 -17.43%
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 2.20 2.29 2.15 2.08 2.28 2.40 2.42 -
P/RPS 1.25 1.47 1.36 1.26 1.36 1.64 1.31 -3.08%
P/EPS 61.28 150.66 6.82 256.79 28.75 46.97 31.15 57.19%
EY 1.63 0.66 14.66 0.39 3.48 2.13 3.21 -36.43%
DY 2.27 0.00 2.33 0.00 91.23 0.00 4.13 -32.97%
P/NAPS 0.77 0.80 0.75 0.82 0.57 0.59 0.63 14.35%
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 08/08/07 10/05/07 27/02/07 13/11/06 10/08/06 10/05/06 27/02/06 -
Price 2.30 2.60 2.25 2.29 2.45 2.43 2.32 -
P/RPS 1.31 1.67 1.43 1.39 1.46 1.66 1.26 2.63%
P/EPS 64.07 171.05 7.14 282.72 30.90 47.55 29.86 66.59%
EY 1.56 0.58 14.00 0.35 3.24 2.10 3.35 -40.00%
DY 2.17 0.00 2.22 0.00 84.90 0.00 4.31 -36.79%
P/NAPS 0.80 0.91 0.79 0.90 0.61 0.60 0.61 19.87%

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