[CCB] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.31%
YoY- -67.4%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 157,349 147,383 181,613 194,317 279,848 222,328 150,108 0.78%
PBT 2,417 6,608 4,872 8,473 25,222 27,792 18,891 -29.00%
Tax -881 -1,458 -1,660 -2,473 -6,817 -9,249 -5,230 -25.67%
NP 1,536 5,150 3,212 6,000 18,405 18,543 13,661 -30.51%
-
NP to SH 1,536 5,150 3,212 6,000 18,405 18,543 13,661 -30.51%
-
Tax Rate 36.45% 22.06% 34.07% 29.19% 27.03% 33.28% 27.69% -
Total Cost 155,813 142,233 178,401 188,317 261,443 203,785 136,447 2.23%
-
Net Worth 289,717 408,926 376,528 373,261 588,347 594,286 558,319 -10.35%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 289,717 408,926 376,528 373,261 588,347 594,286 558,319 -10.35%
NOSH 101,052 100,782 100,689 100,761 98,057 97,903 97,858 0.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.98% 3.49% 1.77% 3.09% 6.58% 8.34% 9.10% -
ROE 0.53% 1.26% 0.85% 1.61% 3.13% 3.12% 2.45% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 155.71 146.24 180.37 192.85 285.39 227.09 153.39 0.25%
EPS 1.52 5.11 3.19 5.96 18.77 18.94 13.96 -30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.867 4.0575 3.7395 3.7044 6.00 6.0701 5.7054 -10.83%
Adjusted Per Share Value based on latest NOSH - 100,761
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 156.19 146.29 180.27 192.88 277.78 220.68 149.00 0.78%
EPS 1.52 5.11 3.19 5.96 18.27 18.41 13.56 -30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8758 4.059 3.7374 3.705 5.84 5.8989 5.5419 -10.35%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.29 2.40 2.95 3.36 4.88 5.70 4.80 -
P/RPS 1.47 1.64 1.64 1.74 1.71 2.51 3.13 -11.83%
P/EPS 150.66 46.97 92.48 56.43 26.00 30.10 34.38 27.90%
EY 0.66 2.13 1.08 1.77 3.85 3.32 2.91 -21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 0.79 0.91 0.81 0.94 0.84 -0.80%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 10/05/07 10/05/06 09/05/05 12/05/04 05/05/03 06/05/02 02/05/01 -
Price 2.60 2.43 3.10 3.30 4.70 5.80 4.80 -
P/RPS 1.67 1.66 1.72 1.71 1.65 2.55 3.13 -9.93%
P/EPS 171.05 47.55 97.18 55.42 25.04 30.62 34.38 30.64%
EY 0.58 2.10 1.03 1.80 3.99 3.27 2.91 -23.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.60 0.83 0.89 0.78 0.96 0.84 1.34%

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