[CCB] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 640.45%
YoY- 1995.06%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 282,015 222,889 231,155 186,404 163,294 175,283 130,423 66.98%
PBT 4,464 5,447 3,038 2,583 -2,068 3,240 702 242.08%
Tax -1,199 -2,108 -1,005 -886 1,754 189 340 -
NP 3,265 3,339 2,033 1,697 -314 3,429 1,042 113.68%
-
NP to SH 3,265 3,339 2,033 1,697 -314 3,429 1,042 113.68%
-
Tax Rate 26.86% 38.70% 33.08% 34.30% - -5.83% -48.43% -
Total Cost 278,750 219,550 229,122 184,707 163,608 171,854 129,381 66.57%
-
Net Worth 208,401 205,136 201,802 199,767 198,074 198,387 194,961 4.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 208,401 205,136 201,802 199,767 198,074 198,387 194,961 4.53%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.16% 1.50% 0.88% 0.91% -0.19% 1.96% 0.80% -
ROE 1.57% 1.63% 1.01% 0.85% -0.16% 1.73% 0.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 279.93 221.24 229.45 185.03 162.09 173.99 129.46 66.98%
EPS 3.24 3.31 2.02 1.68 -0.31 3.40 1.03 114.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0686 2.0362 2.0031 1.9829 1.9661 1.9692 1.9352 4.53%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 279.93 221.24 229.45 185.03 162.09 173.99 129.46 66.98%
EPS 3.24 3.31 2.02 1.68 -0.31 3.40 1.03 114.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0686 2.0362 2.0031 1.9829 1.9661 1.9692 1.9352 4.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.92 2.25 2.33 2.37 2.43 2.42 2.54 -
P/RPS 0.69 1.02 1.02 1.28 1.50 1.39 1.96 -50.04%
P/EPS 59.24 67.89 115.46 140.70 -779.65 71.10 245.58 -61.14%
EY 1.69 1.47 0.87 0.71 -0.13 1.41 0.41 156.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 1.16 1.20 1.24 1.23 1.31 -20.36%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 29/10/14 24/07/14 23/04/14 21/02/14 31/10/13 24/07/13 -
Price 1.99 2.14 2.38 2.37 2.36 2.49 2.52 -
P/RPS 0.71 0.97 1.04 1.28 1.46 1.43 1.95 -48.91%
P/EPS 61.40 64.57 117.94 140.70 -757.19 73.16 243.64 -60.00%
EY 1.63 1.55 0.85 0.71 -0.13 1.37 0.41 150.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 1.19 1.20 1.20 1.26 1.30 -18.25%

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