[CCB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -86.55%
YoY- -70.17%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 586,588 461,304 579,088 629,396 589,532 726,452 777,268 -4.58%
PBT 34,812 20,124 9,864 9,668 26,432 19,488 33,892 0.44%
Tax -7,740 -1,672 6,292 -3,524 -5,832 -6,640 -9,892 -4.00%
NP 27,072 18,452 16,156 6,144 20,600 12,848 24,000 2.02%
-
NP to SH 27,072 18,452 16,156 6,144 20,600 12,848 24,000 2.02%
-
Tax Rate 22.23% 8.31% -63.79% 36.45% 22.06% 34.07% 29.19% -
Total Cost 559,516 442,852 562,932 623,252 568,932 713,604 753,268 -4.83%
-
Net Worth 174,372 232,775 291,543 289,717 408,926 376,528 373,261 -11.90%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 174,372 232,775 291,543 289,717 408,926 376,528 373,261 -11.90%
NOSH 100,700 100,720 100,723 101,052 100,782 100,689 100,761 -0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.62% 4.00% 2.79% 0.98% 3.49% 1.77% 3.09% -
ROE 15.53% 7.93% 5.54% 2.12% 5.04% 3.41% 6.43% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 582.51 458.00 574.93 622.84 584.95 721.48 771.39 -4.57%
EPS 26.88 18.32 16.04 6.08 20.44 12.76 23.84 2.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7316 2.3111 2.8945 2.867 4.0575 3.7395 3.7044 -11.89%
Adjusted Per Share Value based on latest NOSH - 101,052
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 582.25 457.89 574.81 624.74 585.17 721.08 771.52 -4.58%
EPS 26.87 18.32 16.04 6.10 20.45 12.75 23.82 2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7308 2.3105 2.8939 2.8758 4.059 3.7374 3.705 -11.90%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.26 2.05 2.20 2.29 2.40 2.95 3.36 -
P/RPS 0.90 0.45 0.38 0.37 0.41 0.41 0.44 12.66%
P/EPS 19.57 11.19 13.72 37.66 11.74 23.12 14.11 5.60%
EY 5.11 8.94 7.29 2.66 8.52 4.33 7.09 -5.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 0.89 0.76 0.80 0.59 0.79 0.91 22.25%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/04/10 21/04/09 25/04/08 10/05/07 10/05/06 09/05/05 12/05/04 -
Price 5.15 2.18 2.25 2.60 2.43 3.10 3.30 -
P/RPS 0.88 0.48 0.39 0.42 0.42 0.43 0.43 12.67%
P/EPS 19.16 11.90 14.03 42.76 11.89 24.29 13.85 5.55%
EY 5.22 8.40 7.13 2.34 8.41 4.12 7.22 -5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 0.94 0.78 0.91 0.60 0.83 0.89 22.23%

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