[CBIP] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -56.49%
YoY- 31.91%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 47,077 59,467 41,853 34,847 42,446 40,865 40,128 11.18%
PBT 6,596 6,977 4,960 3,610 6,719 4,854 4,758 24.20%
Tax -1,940 -2,445 -1,972 -1,142 -1,047 -1,550 -1,515 17.83%
NP 4,656 4,532 2,988 2,468 5,672 3,304 3,243 27.12%
-
NP to SH 4,656 4,532 2,988 2,468 5,672 3,304 3,243 27.12%
-
Tax Rate 29.41% 35.04% 39.76% 31.63% 15.58% 31.93% 31.84% -
Total Cost 42,421 54,935 38,865 32,379 36,774 37,561 36,885 9.72%
-
Net Worth 42,851 76,031 71,814 68,745 42,570 64,209 60,779 -20.70%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 3,291 - -
Div Payout % - - - - - 99.61% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 42,851 76,031 71,814 68,745 42,570 64,209 60,779 -20.70%
NOSH 42,851 42,714 42,746 42,698 42,570 42,522 42,503 0.54%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.89% 7.62% 7.14% 7.08% 13.36% 8.09% 8.08% -
ROE 10.87% 5.96% 4.16% 3.59% 13.32% 5.15% 5.34% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 109.86 139.22 97.91 81.61 99.71 96.10 94.41 10.58%
EPS 5.45 10.61 6.99 5.78 13.32 7.77 7.63 -20.01%
DPS 0.00 0.00 0.00 0.00 0.00 7.74 0.00 -
NAPS 1.00 1.78 1.68 1.61 1.00 1.51 1.43 -21.12%
Adjusted Per Share Value based on latest NOSH - 42,698
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.75 11.05 7.78 6.47 7.89 7.59 7.46 11.16%
EPS 0.87 0.84 0.56 0.46 1.05 0.61 0.60 27.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.0796 0.1413 0.1334 0.1277 0.0791 0.1193 0.1129 -20.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.83 0.87 0.90 1.02 0.88 0.69 0.64 -
P/RPS 0.76 0.62 0.92 1.25 0.88 0.72 0.68 7.66%
P/EPS 7.64 8.20 12.88 17.65 6.60 8.88 8.39 -6.02%
EY 13.09 12.20 7.77 5.67 15.14 11.26 11.92 6.41%
DY 0.00 0.00 0.00 0.00 0.00 11.22 0.00 -
P/NAPS 0.83 0.49 0.54 0.63 0.88 0.46 0.45 50.11%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 18/11/04 30/08/04 26/05/04 26/02/04 19/11/03 15/08/03 -
Price 0.90 0.84 0.89 0.93 1.00 0.81 0.70 -
P/RPS 0.82 0.60 0.91 1.14 1.00 0.84 0.74 7.04%
P/EPS 8.28 7.92 12.73 16.09 7.51 10.42 9.17 -6.55%
EY 12.07 12.63 7.85 6.22 13.32 9.59 10.90 7.00%
DY 0.00 0.00 0.00 0.00 0.00 9.56 0.00 -
P/NAPS 0.90 0.47 0.53 0.58 1.00 0.54 0.49 49.70%

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