[CCM] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 22.2%
YoY- 828.62%
Quarter Report
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,189,879 1,436,614 1,558,049 1,660,489 1,597,461 1,939,044 1,747,037 -6.19%
PBT 8,473 70,312 49,439 77,352 24,999 56,260 133,060 -36.79%
Tax -4,688 -11,016 -12,915 -30,691 -16,780 -17,106 -30,369 -26.74%
NP 3,785 59,296 36,524 46,661 8,219 39,154 102,691 -42.29%
-
NP to SH -2,160 34,084 19,261 25,327 -3,476 24,196 81,800 -
-
Tax Rate 55.33% 15.67% 26.12% 39.68% 67.12% 30.41% 22.82% -
Total Cost 1,186,094 1,377,318 1,521,525 1,613,828 1,589,242 1,899,890 1,644,346 -5.29%
-
Net Worth 825,734 851,342 752,921 777,069 738,520 753,281 757,076 1.45%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 11,582 10,692 32,254 27,198 72,091 -
Div Payout % - - 60.14% 42.22% 0.00% 112.41% 88.13% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 825,734 851,342 752,921 777,069 738,520 753,281 757,076 1.45%
NOSH 461,304 455,263 402,631 404,723 399,200 400,681 402,700 2.28%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.32% 4.13% 2.34% 2.81% 0.51% 2.02% 5.88% -
ROE -0.26% 4.00% 2.56% 3.26% -0.47% 3.21% 10.80% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 257.94 315.56 386.97 410.28 400.17 483.94 433.83 -8.29%
EPS -0.47 7.49 4.78 6.26 -0.87 6.04 20.31 -
DPS 0.00 0.00 2.86 2.65 8.00 6.79 18.00 -
NAPS 1.79 1.87 1.87 1.92 1.85 1.88 1.88 -0.81%
Adjusted Per Share Value based on latest NOSH - 404,723
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 709.55 856.68 929.09 990.18 952.59 1,156.29 1,041.79 -6.19%
EPS -1.29 20.32 11.49 15.10 -2.07 14.43 48.78 -
DPS 0.00 0.00 6.91 6.38 19.23 16.22 42.99 -
NAPS 4.924 5.0767 4.4898 4.6338 4.4039 4.4919 4.5146 1.45%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.10 1.15 1.48 1.68 2.15 2.33 2.84 -
P/RPS 0.43 0.36 0.38 0.41 0.54 0.48 0.65 -6.65%
P/EPS -234.92 15.36 30.94 26.85 -246.92 38.58 13.98 -
EY -0.43 6.51 3.23 3.72 -0.40 2.59 7.15 -
DY 0.00 0.00 1.93 1.58 3.72 2.91 6.34 -
P/NAPS 0.61 0.61 0.79 0.88 1.16 1.24 1.51 -14.01%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 29/08/13 17/08/12 19/08/11 26/08/10 27/08/09 28/08/08 -
Price 1.10 1.05 1.43 1.44 2.02 2.51 2.82 -
P/RPS 0.43 0.33 0.37 0.35 0.50 0.52 0.65 -6.65%
P/EPS -234.92 14.02 29.89 23.01 -231.99 41.57 13.88 -
EY -0.43 7.13 3.35 4.35 -0.43 2.41 7.20 -
DY 0.00 0.00 2.00 1.84 3.96 2.70 6.38 -
P/NAPS 0.61 0.56 0.76 0.75 1.09 1.34 1.50 -13.91%

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