[COCOLND] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -24.74%
YoY- 44.74%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 30,125 32,078 29,273 27,763 29,598 23,707 22,839 20.21%
PBT 3,696 4,532 3,101 2,955 4,208 2,113 1,964 52.25%
Tax 39 -1,027 -494 -603 -1,083 -181 -285 -
NP 3,735 3,505 2,607 2,352 3,125 1,932 1,679 70.16%
-
NP to SH 3,735 3,505 2,607 2,352 3,125 1,932 1,679 70.16%
-
Tax Rate -1.06% 22.66% 15.93% 20.41% 25.74% 8.57% 14.51% -
Total Cost 26,390 28,573 26,666 25,411 26,473 21,775 21,160 15.81%
-
Net Worth 78,024 78,022 98,513 71,190 69,189 65,598 67,339 10.28%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 4,801 - - - 3,594 - -
Div Payout % - 136.99% - - - 186.05% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 78,024 78,022 98,513 71,190 69,189 65,598 67,339 10.28%
NOSH 120,037 120,034 120,138 90,114 89,855 89,860 89,786 21.29%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.40% 10.93% 8.91% 8.47% 10.56% 8.15% 7.35% -
ROE 4.79% 4.49% 2.65% 3.30% 4.52% 2.95% 2.49% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 25.10 26.72 24.37 30.81 32.94 26.38 25.44 -0.89%
EPS 3.11 2.92 2.17 2.61 2.61 2.15 1.87 40.24%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.65 0.65 0.82 0.79 0.77 0.73 0.75 -9.07%
Adjusted Per Share Value based on latest NOSH - 90,114
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.58 7.01 6.40 6.07 6.47 5.18 4.99 20.18%
EPS 0.82 0.77 0.57 0.51 0.68 0.42 0.37 69.73%
DPS 0.00 1.05 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.1705 0.1705 0.2153 0.1556 0.1512 0.1434 0.1472 10.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.76 0.60 0.62 0.81 0.62 0.63 0.71 -
P/RPS 3.03 2.25 2.54 2.63 1.88 2.39 2.79 5.63%
P/EPS 24.43 20.55 28.57 31.03 17.83 29.30 37.97 -25.41%
EY 4.09 4.87 3.50 3.22 5.61 3.41 2.63 34.12%
DY 0.00 6.67 0.00 0.00 0.00 6.35 0.00 -
P/NAPS 1.17 0.92 0.76 1.03 0.81 0.86 0.95 14.85%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 24/11/05 25/08/05 -
Price 0.94 0.86 0.56 0.74 0.83 0.61 0.69 -
P/RPS 3.75 3.22 2.30 2.40 2.52 2.31 2.71 24.10%
P/EPS 30.21 29.45 25.81 28.35 23.87 28.37 36.90 -12.45%
EY 3.31 3.40 3.88 3.53 4.19 3.52 2.71 14.22%
DY 0.00 4.65 0.00 0.00 0.00 6.56 0.00 -
P/NAPS 1.45 1.32 0.68 0.94 1.08 0.84 0.92 35.31%

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