[COCOLND] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -19.23%
YoY- -36.82%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 33,743 30,638 32,747 31,589 30,843 28,167 29,887 8.38%
PBT 4,327 2,236 2,484 1,880 1,949 3,101 3,136 23.81%
Tax -402 -799 -669 -372 -82 -1,169 -488 -12.07%
NP 3,925 1,437 1,815 1,508 1,867 1,932 2,648 29.84%
-
NP to SH 3,925 1,437 1,815 1,508 1,867 1,932 2,648 29.84%
-
Tax Rate 9.29% 35.73% 26.93% 19.79% 4.21% 37.70% 15.56% -
Total Cost 29,818 29,201 30,932 30,081 28,976 26,235 27,239 6.18%
-
Net Worth 88,868 87,417 86,543 83,777 82,578 85,199 82,675 4.91%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 4,789 - - - - - -
Div Payout % - 333.33% - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 88,868 87,417 86,543 83,777 82,578 85,199 82,675 4.91%
NOSH 120,092 119,749 120,198 119,682 119,679 119,999 119,819 0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.63% 4.69% 5.54% 4.77% 6.05% 6.86% 8.86% -
ROE 4.42% 1.64% 2.10% 1.80% 2.26% 2.27% 3.20% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.10 25.58 27.24 26.39 25.77 23.47 24.94 8.23%
EPS 3.27 1.20 1.51 1.26 1.56 1.61 2.21 29.69%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.72 0.70 0.69 0.71 0.69 4.75%
Adjusted Per Share Value based on latest NOSH - 119,682
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.37 6.70 7.16 6.90 6.74 6.16 6.53 8.36%
EPS 0.86 0.31 0.40 0.33 0.41 0.42 0.58 29.87%
DPS 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1942 0.191 0.1891 0.1831 0.1805 0.1862 0.1807 4.89%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.58 0.58 0.63 0.65 0.76 0.75 1.05 -
P/RPS 2.06 2.27 2.31 2.46 2.95 3.20 4.21 -37.77%
P/EPS 17.75 48.33 41.72 51.59 48.72 46.58 47.51 -47.97%
EY 5.64 2.07 2.40 1.94 2.05 2.15 2.10 92.63%
DY 0.00 6.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.87 0.93 1.10 1.06 1.52 -35.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 24/11/08 27/08/08 26/05/08 28/02/08 26/11/07 10/08/07 -
Price 0.56 0.50 0.59 0.69 0.68 0.77 1.09 -
P/RPS 1.99 1.95 2.17 2.61 2.64 3.28 4.37 -40.66%
P/EPS 17.13 41.67 39.07 54.76 43.59 47.83 49.32 -50.43%
EY 5.84 2.40 2.56 1.83 2.29 2.09 2.03 101.62%
DY 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.82 0.99 0.99 1.08 1.58 -38.47%

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