[CCB] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
21-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -80.99%
YoY- -96.72%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 380,344 331,613 355,435 352,727 368,206 380,255 422,746 -6.78%
PBT -22,745 -4,138 9,042 780 2,308 11,687 22,807 -
Tax 4,258 882 -81 -468 -667 -3,401 -3,134 -
NP -18,487 -3,256 8,961 312 1,641 8,286 19,673 -
-
NP to SH -18,487 -3,256 8,961 312 1,641 8,286 19,673 -
-
Tax Rate - - 0.90% 60.00% 28.90% 29.10% 13.74% -
Total Cost 398,831 334,869 346,474 352,415 366,565 371,969 403,073 -0.70%
-
Net Worth 270,983 295,575 298,829 294,910 294,598 292,956 284,665 -3.22%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 5,037 - - -
Div Payout % - - - - 306.96% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 270,983 295,575 298,829 294,910 294,598 292,956 284,665 -3.22%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.86% -0.98% 2.52% 0.09% 0.45% 2.18% 4.65% -
ROE -6.82% -1.10% 3.00% 0.11% 0.56% 2.83% 6.91% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 377.53 329.16 352.81 350.12 365.48 377.44 419.62 -6.78%
EPS -18.35 -3.23 8.89 0.31 1.63 8.22 19.53 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.6898 2.9339 2.9662 2.9273 2.9242 2.9079 2.8256 -3.22%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 377.53 329.16 352.81 350.12 365.48 377.44 419.62 -6.78%
EPS -18.35 -3.23 8.89 0.31 1.63 8.22 19.53 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.6898 2.9339 2.9662 2.9273 2.9242 2.9079 2.8256 -3.22%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.18 2.23 2.17 2.83 3.00 3.14 3.12 -
P/RPS 0.58 0.68 0.62 0.81 0.82 0.83 0.74 -14.95%
P/EPS -11.88 -69.00 24.40 913.81 184.18 38.18 15.98 -
EY -8.42 -1.45 4.10 0.11 0.54 2.62 6.26 -
DY 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.81 0.76 0.73 0.97 1.03 1.08 1.10 -18.40%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 06/11/17 21/07/17 21/04/17 22/02/17 01/11/16 25/07/16 -
Price 2.06 2.24 2.38 2.83 3.10 3.35 3.48 -
P/RPS 0.55 0.68 0.67 0.81 0.85 0.89 0.83 -23.93%
P/EPS -11.23 -69.31 26.76 913.81 190.32 40.73 17.82 -
EY -8.91 -1.44 3.74 0.11 0.53 2.46 5.61 -
DY 0.00 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.77 0.76 0.80 0.97 1.06 1.15 1.23 -26.75%

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