[CBIP] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -40.36%
YoY- 19.02%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 42,446 40,865 40,128 25,649 38,131 31,612 26,568 36.54%
PBT 6,719 4,854 4,758 3,057 5,706 3,870 2,709 82.92%
Tax -1,047 -1,550 -1,515 -1,186 -2,569 -1,252 -866 13.44%
NP 5,672 3,304 3,243 1,871 3,137 2,618 1,843 111.14%
-
NP to SH 5,672 3,304 3,243 1,871 3,137 2,618 1,843 111.14%
-
Tax Rate 15.58% 31.93% 31.84% 38.80% 45.02% 32.35% 31.97% -
Total Cost 36,774 37,561 36,885 23,778 34,994 28,994 24,725 30.20%
-
Net Worth 42,570 64,209 60,779 59,396 42,371 55,494 52,859 -13.40%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 3,291 - - - - - -
Div Payout % - 99.61% - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 42,570 64,209 60,779 59,396 42,371 55,494 52,859 -13.40%
NOSH 42,570 42,522 42,503 42,426 42,371 42,362 28,266 31.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.36% 8.09% 8.08% 7.29% 8.23% 8.28% 6.94% -
ROE 13.32% 5.15% 5.34% 3.15% 7.40% 4.72% 3.49% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 99.71 96.10 94.41 60.46 89.99 74.62 93.99 4.00%
EPS 13.32 7.77 7.63 4.41 7.40 6.18 6.52 60.79%
DPS 0.00 7.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.51 1.43 1.40 1.00 1.31 1.87 -34.04%
Adjusted Per Share Value based on latest NOSH - 42,426
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.89 7.59 7.46 4.77 7.08 5.87 4.94 36.52%
EPS 1.05 0.61 0.60 0.35 0.58 0.49 0.34 111.63%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.1193 0.1129 0.1104 0.0787 0.1031 0.0982 -13.39%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.88 0.69 0.64 0.45 0.50 0.44 0.45 -
P/RPS 0.88 0.72 0.68 0.74 0.56 0.59 0.48 49.62%
P/EPS 6.60 8.88 8.39 10.20 6.75 7.12 6.90 -2.91%
EY 15.14 11.26 11.92 9.80 14.81 14.05 14.49 2.96%
DY 0.00 11.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.46 0.45 0.32 0.50 0.34 0.24 137.22%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 15/08/03 28/05/03 27/02/03 16/01/03 27/08/02 -
Price 1.00 0.81 0.70 0.46 0.45 0.51 0.46 -
P/RPS 1.00 0.84 0.74 0.76 0.50 0.68 0.49 60.68%
P/EPS 7.51 10.42 9.17 10.43 6.08 8.25 7.06 4.19%
EY 13.32 9.59 10.90 9.59 16.45 12.12 14.17 -4.02%
DY 0.00 9.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.54 0.49 0.33 0.45 0.39 0.25 151.34%

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