[CCB] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -134.56%
YoY- -127.48%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 181,943 197,265 194,317 147,353 178,670 265,890 279,848 -24.89%
PBT 3,261 11,752 8,473 1,013 9,462 2,694 25,222 -74.33%
Tax -1,870 -4,712 -2,473 -3,457 -2,391 -1,422 -6,817 -57.68%
NP 1,391 7,040 6,000 -2,444 7,071 1,272 18,405 -82.04%
-
NP to SH 1,391 7,040 6,000 -2,444 7,071 1,272 18,405 -82.04%
-
Tax Rate 57.34% 40.10% 29.19% 341.26% 25.27% 52.78% 27.03% -
Total Cost 180,552 190,225 188,317 149,797 171,599 264,618 261,443 -21.81%
-
Net Worth 370,505 372,326 373,261 359,788 662,447 664,277 588,347 -26.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 5,036 - 9,815 - 14,676 - -
Div Payout % - 71.55% - 0.00% - 1,153.85% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 370,505 372,326 373,261 359,788 662,447 664,277 588,347 -26.46%
NOSH 100,724 100,737 100,761 98,152 98,072 97,846 98,057 1.80%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.76% 3.57% 3.09% -1.66% 3.96% 0.48% 6.58% -
ROE 0.38% 1.89% 1.61% -0.68% 1.07% 0.19% 3.13% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 180.63 195.82 192.85 150.13 182.18 271.74 285.39 -26.22%
EPS 1.38 6.99 5.96 -2.49 7.21 1.30 18.77 -82.36%
DPS 0.00 5.00 0.00 10.00 0.00 15.00 0.00 -
NAPS 3.6784 3.696 3.7044 3.6656 6.7547 6.789 6.00 -27.76%
Adjusted Per Share Value based on latest NOSH - 98,152
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 180.60 195.81 192.88 146.26 177.35 263.92 277.78 -24.89%
EPS 1.38 6.99 5.96 -2.43 7.02 1.26 18.27 -82.04%
DPS 0.00 5.00 0.00 9.74 0.00 14.57 0.00 -
NAPS 3.6777 3.6957 3.705 3.5713 6.5755 6.5937 5.84 -26.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.20 3.26 3.36 3.06 5.40 5.10 4.88 -
P/RPS 1.77 1.66 1.74 2.04 2.96 1.88 1.71 2.31%
P/EPS 231.72 46.65 56.43 -122.89 74.90 392.31 26.00 328.15%
EY 0.43 2.14 1.77 -0.81 1.34 0.25 3.85 -76.71%
DY 0.00 1.53 0.00 3.27 0.00 2.94 0.00 -
P/NAPS 0.87 0.88 0.91 0.83 0.80 0.75 0.81 4.86%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 02/08/04 12/05/04 18/02/04 28/10/03 28/07/03 05/05/03 -
Price 3.20 3.26 3.30 3.36 5.25 5.25 4.70 -
P/RPS 1.77 1.66 1.71 2.24 2.88 1.93 1.65 4.77%
P/EPS 231.72 46.65 55.42 -134.94 72.82 403.85 25.04 338.99%
EY 0.43 2.14 1.80 -0.74 1.37 0.25 3.99 -77.26%
DY 0.00 1.53 0.00 2.98 0.00 2.86 0.00 -
P/NAPS 0.87 0.88 0.89 0.92 0.78 0.77 0.78 7.53%

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