[CBIP] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 117.24%
YoY--%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 30/06/99 CAGR
Revenue 81,939 76,700 65,777 44,024 29,153 44,275 0 -100.00%
PBT 9,201 8,570 7,815 4,923 4,402 4,865 0 -100.00%
Tax -2,703 -3,114 -2,701 -1,508 -1,409 -1,683 0 -100.00%
NP 6,498 5,456 5,114 3,415 2,993 3,182 0 -100.00%
-
NP to SH 5,966 5,456 5,114 3,415 2,993 3,182 0 -100.00%
-
Tax Rate 29.38% 36.34% 34.56% 30.63% 32.01% 34.59% - -
Total Cost 75,441 71,244 60,663 40,609 26,160 41,093 0 -100.00%
-
Net Worth 77,816 71,778 60,739 52,690 43,636 46,613 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 30/06/99 CAGR
Net Worth 77,816 71,778 60,739 52,690 43,636 46,613 0 -100.00%
NOSH 131,206 42,725 42,475 28,176 27,971 27,912 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 30/06/99 CAGR
NP Margin 7.93% 7.11% 7.77% 7.76% 10.27% 7.19% 0.00% -
ROE 7.67% 7.60% 8.42% 6.48% 6.86% 6.83% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 30/06/99 CAGR
RPS 81.08 179.52 154.86 156.24 104.22 158.62 0.00 -100.00%
EPS 5.90 12.77 12.04 12.12 10.70 11.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.68 1.43 1.87 1.56 1.67 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 28,266
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 30/06/99 CAGR
RPS 15.22 14.25 12.22 8.18 5.42 8.23 0.00 -100.00%
EPS 1.11 1.01 0.95 0.63 0.56 0.59 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.1334 0.1128 0.0979 0.0811 0.0866 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 29/06/01 - -
Price 0.62 0.90 0.64 0.45 0.80 0.42 0.00 -
P/RPS 0.76 0.50 0.41 0.29 0.77 0.26 0.00 -100.00%
P/EPS 10.50 7.05 5.32 3.71 7.48 3.68 0.00 -100.00%
EY 9.52 14.19 18.81 26.93 13.37 27.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.54 0.45 0.24 0.51 0.25 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 30/06/99 CAGR
Date 25/08/05 30/08/04 15/08/03 27/08/02 28/07/00 16/08/01 - -
Price 0.67 0.89 0.70 0.46 0.80 0.46 0.00 -
P/RPS 0.83 0.50 0.45 0.29 0.77 0.29 0.00 -100.00%
P/EPS 11.35 6.97 5.81 3.80 7.48 4.04 0.00 -100.00%
EY 8.81 14.35 17.20 26.35 13.37 24.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.53 0.49 0.25 0.51 0.28 0.00 -100.00%

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