[CCK] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 428.05%
YoY- -14.54%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 57,365 57,256 55,426 56,129 55,902 51,630 52,779 5.71%
PBT 1,735 704 1,413 1,949 739 492 1,681 2.13%
Tax -513 -401 -499 -650 -493 -360 -670 -16.31%
NP 1,222 303 914 1,299 246 132 1,011 13.48%
-
NP to SH 1,167 303 914 1,299 246 132 1,011 10.04%
-
Tax Rate 29.57% 56.96% 35.31% 33.35% 66.71% 73.17% 39.86% -
Total Cost 56,143 56,953 54,512 54,830 55,656 51,498 51,768 5.56%
-
Net Worth 84,917 83,945 84,942 84,111 81,179 80,666 82,763 1.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 84,917 83,945 84,942 84,111 81,179 80,666 82,763 1.72%
NOSH 49,659 49,672 49,673 49,770 49,200 48,888 49,558 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.13% 0.53% 1.65% 2.31% 0.44% 0.26% 1.92% -
ROE 1.37% 0.36% 1.08% 1.54% 0.30% 0.16% 1.22% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 115.52 115.27 111.58 112.78 113.62 105.61 106.50 5.57%
EPS 2.35 0.61 1.84 2.61 0.50 0.27 2.04 9.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.71 1.69 1.65 1.65 1.67 1.59%
Adjusted Per Share Value based on latest NOSH - 49,770
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.10 9.08 8.79 8.90 8.86 8.19 8.37 5.73%
EPS 0.19 0.05 0.14 0.21 0.04 0.02 0.16 12.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1346 0.1331 0.1347 0.1334 0.1287 0.1279 0.1312 1.72%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.62 0.58 0.56 0.59 0.60 0.65 0.65 -
P/RPS 0.54 0.50 0.50 0.52 0.53 0.62 0.61 -7.81%
P/EPS 26.38 95.08 30.43 22.61 120.00 240.74 31.86 -11.83%
EY 3.79 1.05 3.29 4.42 0.83 0.42 3.14 13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.33 0.35 0.36 0.39 0.39 -5.20%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 15/06/05 27/05/05 26/11/04 25/08/04 26/05/04 07/04/04 -
Price 0.64 0.62 0.62 0.67 0.52 0.55 0.65 -
P/RPS 0.55 0.54 0.56 0.59 0.46 0.52 0.61 -6.67%
P/EPS 27.23 101.64 33.70 25.67 104.00 203.70 31.86 -9.94%
EY 3.67 0.98 2.97 3.90 0.96 0.49 3.14 10.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.36 0.40 0.32 0.33 0.39 -3.45%

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