[CBIP] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 51.67%
YoY- 37.17%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP'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 41,557 40,382 47,077 59,467 41,853 34,847 42,446 -1.40%
PBT 3,970 5,202 6,596 6,977 4,960 3,610 6,719 -29.60%
Tax -1,129 -1,933 -1,940 -2,445 -1,972 -1,142 -1,047 5.16%
NP 2,841 3,269 4,656 4,532 2,988 2,468 5,672 -36.95%
-
NP to SH 2,668 3,269 4,656 4,532 2,988 2,468 5,672 -39.54%
-
Tax Rate 28.44% 37.16% 29.41% 35.04% 39.76% 31.63% 15.58% -
Total Cost 38,716 37,113 42,421 54,935 38,865 32,379 36,774 3.49%
-
Net Worth 77,816 43,337 42,851 76,031 71,814 68,745 42,570 49.55%
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 77,816 43,337 42,851 76,031 71,814 68,745 42,570 49.55%
NOSH 131,206 43,736 42,851 42,714 42,746 42,698 42,570 111.93%
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 6.84% 8.10% 9.89% 7.62% 7.14% 7.08% 13.36% -
ROE 3.43% 7.54% 10.87% 5.96% 4.16% 3.59% 13.32% -
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 41.12 93.18 109.86 139.22 97.91 81.61 99.71 -44.62%
EPS 2.64 3.77 5.45 10.61 6.99 5.78 13.32 -66.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.00 1.00 1.78 1.68 1.61 1.00 -16.00%
Adjusted Per Share Value based on latest NOSH - 42,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.72 7.50 8.75 11.05 7.78 6.47 7.89 -1.44%
EPS 0.50 0.61 0.87 0.84 0.56 0.46 1.05 -39.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.0805 0.0796 0.1413 0.1334 0.1277 0.0791 49.56%
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 0.60 0.83 0.87 0.90 1.02 0.88 -
P/RPS 1.51 0.64 0.76 0.62 0.92 1.25 0.88 43.37%
P/EPS 23.48 7.95 7.64 8.20 12.88 17.65 6.60 133.22%
EY 4.26 12.57 13.09 12.20 7.77 5.67 15.14 -57.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 0.83 0.49 0.54 0.63 0.88 -5.38%
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 25/08/05 31/05/05 28/02/05 18/11/04 30/08/04 26/05/04 26/02/04 -
Price 0.67 1.10 0.90 0.84 0.89 0.93 1.00 -
P/RPS 1.63 1.18 0.82 0.60 0.91 1.14 1.00 38.54%
P/EPS 25.38 14.58 8.28 7.92 12.73 16.09 7.51 125.36%
EY 3.94 6.86 12.07 12.63 7.85 6.22 13.32 -55.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.10 0.90 0.47 0.53 0.58 1.00 -8.87%

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