[CCB] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -13.84%
YoY- 60.34%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 461,304 579,088 629,396 589,532 726,452 777,268 1,119,392 -13.72%
PBT 20,124 9,864 9,668 26,432 19,488 33,892 100,888 -23.54%
Tax -1,672 6,292 -3,524 -5,832 -6,640 -9,892 -27,268 -37.17%
NP 18,452 16,156 6,144 20,600 12,848 24,000 73,620 -20.57%
-
NP to SH 18,452 16,156 6,144 20,600 12,848 24,000 73,620 -20.57%
-
Tax Rate 8.31% -63.79% 36.45% 22.06% 34.07% 29.19% 27.03% -
Total Cost 442,852 562,932 623,252 568,932 713,604 753,268 1,045,772 -13.33%
-
Net Worth 232,775 291,543 289,717 408,926 376,528 373,261 588,347 -14.30%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 232,775 291,543 289,717 408,926 376,528 373,261 588,347 -14.30%
NOSH 100,720 100,723 101,052 100,782 100,689 100,761 98,057 0.44%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.00% 2.79% 0.98% 3.49% 1.77% 3.09% 6.58% -
ROE 7.93% 5.54% 2.12% 5.04% 3.41% 6.43% 12.51% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 458.00 574.93 622.84 584.95 721.48 771.39 1,141.56 -14.10%
EPS 18.32 16.04 6.08 20.44 12.76 23.84 75.08 -20.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3111 2.8945 2.867 4.0575 3.7395 3.7044 6.00 -14.68%
Adjusted Per Share Value based on latest NOSH - 100,782
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 457.89 574.81 624.74 585.17 721.08 771.52 1,111.11 -13.72%
EPS 18.32 16.04 6.10 20.45 12.75 23.82 73.08 -20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3105 2.8939 2.8758 4.059 3.7374 3.705 5.84 -14.30%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.05 2.20 2.29 2.40 2.95 3.36 4.88 -
P/RPS 0.45 0.38 0.37 0.41 0.41 0.44 0.43 0.75%
P/EPS 11.19 13.72 37.66 11.74 23.12 14.11 6.50 9.46%
EY 8.94 7.29 2.66 8.52 4.33 7.09 15.38 -8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.76 0.80 0.59 0.79 0.91 0.81 1.58%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/04/09 25/04/08 10/05/07 10/05/06 09/05/05 12/05/04 05/05/03 -
Price 2.18 2.25 2.60 2.43 3.10 3.30 4.70 -
P/RPS 0.48 0.39 0.42 0.42 0.43 0.43 0.41 2.65%
P/EPS 11.90 14.03 42.76 11.89 24.29 13.85 6.26 11.28%
EY 8.40 7.13 2.34 8.41 4.12 7.22 15.97 -10.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.78 0.91 0.60 0.83 0.89 0.78 3.15%

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