[COCOLND] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -36.09%
YoY- 1.49%
Quarter Report
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 30,843 28,167 29,887 32,367 30,125 32,078 29,273 3.53%
PBT 1,949 3,101 3,136 3,029 3,696 4,532 3,101 -26.56%
Tax -82 -1,169 -488 -642 39 -1,027 -494 -69.69%
NP 1,867 1,932 2,648 2,387 3,735 3,505 2,607 -19.90%
-
NP to SH 1,867 1,932 2,648 2,387 3,735 3,505 2,607 -19.90%
-
Tax Rate 4.21% 37.70% 15.56% 21.20% -1.06% 22.66% 15.93% -
Total Cost 28,976 26,235 27,239 29,980 26,390 28,573 26,666 5.67%
-
Net Worth 82,578 85,199 82,675 80,366 78,024 78,022 98,513 -11.06%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - 4,801 - -
Div Payout % - - - - - 136.99% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 82,578 85,199 82,675 80,366 78,024 78,022 98,513 -11.06%
NOSH 119,679 119,999 119,819 119,949 120,037 120,034 120,138 -0.25%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.05% 6.86% 8.86% 7.37% 12.40% 10.93% 8.91% -
ROE 2.26% 2.27% 3.20% 2.97% 4.79% 4.49% 2.65% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.77 23.47 24.94 26.98 25.10 26.72 24.37 3.78%
EPS 1.56 1.61 2.21 1.99 3.11 2.92 2.17 -19.70%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.69 0.71 0.69 0.67 0.65 0.65 0.82 -10.84%
Adjusted Per Share Value based on latest NOSH - 119,949
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.74 6.16 6.53 7.07 6.58 7.01 6.40 3.50%
EPS 0.41 0.42 0.58 0.52 0.82 0.77 0.57 -19.67%
DPS 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
NAPS 0.1805 0.1862 0.1807 0.1756 0.1705 0.1705 0.2153 -11.06%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.76 0.75 1.05 0.95 0.76 0.60 0.62 -
P/RPS 2.95 3.20 4.21 3.52 3.03 2.25 2.54 10.46%
P/EPS 48.72 46.58 47.51 47.74 24.43 20.55 28.57 42.59%
EY 2.05 2.15 2.10 2.09 4.09 4.87 3.50 -29.92%
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 1.10 1.06 1.52 1.42 1.17 0.92 0.76 27.86%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 10/08/07 28/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.68 0.77 1.09 1.12 0.94 0.86 0.56 -
P/RPS 2.64 3.28 4.37 4.15 3.75 3.22 2.30 9.59%
P/EPS 43.59 47.83 49.32 56.28 30.21 29.45 25.81 41.68%
EY 2.29 2.09 2.03 1.78 3.31 3.40 3.88 -29.57%
DY 0.00 0.00 0.00 0.00 0.00 4.65 0.00 -
P/NAPS 0.99 1.08 1.58 1.67 1.45 1.32 0.68 28.36%

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