[COCOLND] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -75.16%
YoY- -81.94%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 38,998 38,445 37,290 31,317 35,207 35,408 29,712 19.89%
PBT 4,045 1,582 105 1,594 5,022 6,390 4,470 -6.44%
Tax -686 2,704 332 -580 -940 -1,197 -1,117 -27.76%
NP 3,359 4,286 437 1,014 4,082 5,193 3,353 0.11%
-
NP to SH 3,359 4,286 437 1,014 4,082 5,193 3,353 0.11%
-
Tax Rate 16.96% -170.92% -316.19% 36.39% 18.72% 18.73% 24.99% -
Total Cost 35,639 34,159 36,853 30,303 31,125 30,215 26,359 22.29%
-
Net Worth 179,946 132,966 116,961 116,802 105,651 100,703 98,546 49.44%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 2,526 - - 3,001 2,997 3,004 -
Div Payout % - 58.94% - - 73.53% 57.71% 89.61% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 179,946 132,966 116,961 116,802 105,651 100,703 98,546 49.44%
NOSH 171,377 132,966 128,529 128,354 120,058 119,884 120,179 26.71%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.61% 11.15% 1.17% 3.24% 11.59% 14.67% 11.29% -
ROE 1.87% 3.22% 0.37% 0.87% 3.86% 5.16% 3.40% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.76 28.91 29.01 24.40 29.32 29.54 24.72 -5.36%
EPS 1.96 3.23 0.34 0.79 3.40 4.33 2.79 -20.99%
DPS 0.00 1.90 0.00 0.00 2.50 2.50 2.50 -
NAPS 1.05 1.00 0.91 0.91 0.88 0.84 0.82 17.93%
Adjusted Per Share Value based on latest NOSH - 128,354
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.52 8.40 8.15 6.84 7.69 7.74 6.49 19.91%
EPS 0.73 0.94 0.10 0.22 0.89 1.13 0.73 0.00%
DPS 0.00 0.55 0.00 0.00 0.66 0.65 0.66 -
NAPS 0.3932 0.2906 0.2556 0.2553 0.2309 0.2201 0.2154 49.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.23 2.44 2.63 1.73 1.44 1.31 1.16 -
P/RPS 9.80 8.44 9.06 7.09 4.91 4.44 4.69 63.51%
P/EPS 113.78 75.70 773.53 218.99 42.35 30.24 41.58 95.75%
EY 0.88 1.32 0.13 0.46 2.36 3.31 2.41 -48.94%
DY 0.00 0.78 0.00 0.00 1.74 1.91 2.16 -
P/NAPS 2.12 2.44 2.89 1.90 1.64 1.56 1.41 31.27%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 22/02/11 22/11/10 26/08/10 25/05/10 25/02/10 23/11/09 -
Price 2.10 2.30 2.45 2.87 1.33 1.34 1.21 -
P/RPS 9.23 7.95 8.44 11.76 4.54 4.54 4.89 52.79%
P/EPS 107.14 71.35 720.59 363.29 39.12 30.93 43.37 82.84%
EY 0.93 1.40 0.14 0.28 2.56 3.23 2.31 -45.50%
DY 0.00 0.83 0.00 0.00 1.88 1.87 2.07 -
P/NAPS 2.00 2.30 2.69 3.15 1.51 1.60 1.48 22.25%

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