[CCB] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
23-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 407.06%
YoY- 134.98%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 281,423 212,002 241,842 292,826 319,889 409,049 139,343 59.57%
PBT 3,281 3,215 -940 5,290 2,537 10,314 -11,526 -
Tax -2,187 -1,112 -855 -1,897 -3,642 -3,119 2,142 -
NP 1,094 2,103 -1,795 3,393 -1,105 7,195 -9,384 -
-
NP to SH 1,094 2,103 -1,795 3,393 -1,105 7,195 -9,384 -
-
Tax Rate 66.66% 34.59% - 35.86% 143.56% 30.24% - -
Total Cost 280,329 209,899 243,637 289,433 320,994 401,854 148,727 52.41%
-
Net Worth 240,780 239,773 237,758 239,773 235,743 236,750 229,698 3.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 240,780 239,773 237,758 239,773 235,743 236,750 229,698 3.18%
NOSH 100,745 100,745 100,745 100,745 100,745 100,745 100,745 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.39% 0.99% -0.74% 1.16% -0.35% 1.76% -6.73% -
ROE 0.45% 0.88% -0.75% 1.42% -0.47% 3.04% -4.09% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 279.34 210.43 240.05 290.66 317.52 406.02 138.31 59.57%
EPS 1.09 2.08 -1.78 3.37 -1.10 7.14 -9.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.38 2.36 2.38 2.34 2.35 2.28 3.18%
Adjusted Per Share Value based on latest NOSH - 100,745
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 279.34 210.43 240.05 290.66 317.52 406.02 138.31 59.57%
EPS 1.09 2.08 -1.78 3.37 -1.10 7.14 -9.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.38 2.36 2.38 2.34 2.35 2.28 3.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.14 2.26 2.43 2.41 1.75 1.36 1.39 -
P/RPS 0.77 1.07 1.01 0.83 0.55 0.33 1.00 -15.95%
P/EPS 197.07 108.27 -136.38 71.56 -159.55 19.04 -14.92 -
EY 0.51 0.92 -0.73 1.40 -0.63 5.25 -6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 1.03 1.01 0.75 0.58 0.61 29.50%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 01/11/21 28/07/21 23/04/21 25/02/21 02/11/20 28/07/20 -
Price 2.17 2.19 2.39 2.40 1.62 1.48 1.41 -
P/RPS 0.78 1.04 1.00 0.83 0.51 0.36 1.02 -16.33%
P/EPS 199.83 104.91 -134.14 71.26 -147.70 20.72 -15.14 -
EY 0.50 0.95 -0.75 1.40 -0.68 4.83 -6.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 1.01 1.01 0.69 0.63 0.62 29.06%

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