[CBIP] YoY TTM 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- -0.99%
YoY--%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 30/06/99 CAGR
Revenue 188,483 160,011 135,520 108,616 62,183 82,060 0 -100.00%
PBT 22,745 20,143 17,391 11,077 9,756 8,379 0 -100.00%
Tax -7,447 -5,711 -6,522 -3,112 -1,544 -2,976 0 -100.00%
NP 15,298 14,432 10,869 7,965 8,212 5,403 0 -100.00%
-
NP to SH 15,125 14,432 10,869 7,965 8,212 5,403 0 -100.00%
-
Tax Rate 32.74% 28.35% 37.50% 28.09% 15.83% 35.52% - -
Total Cost 173,185 145,579 124,651 100,651 53,971 76,657 0 -100.00%
-
Net Worth 77,816 42,746 60,779 28,266 43,646 46,542 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 - - 2,596 840 - 1,963 - -
Div Payout % - - 23.89% 10.55% - 36.34% - -
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 42,746 60,779 28,266 43,646 46,542 0 -100.00%
NOSH 131,206 42,746 42,503 28,266 27,978 27,869 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 8.12% 9.02% 8.02% 7.33% 13.21% 6.58% 0.00% -
ROE 19.44% 33.76% 17.88% 28.18% 18.81% 11.61% 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 186.50 374.32 318.85 384.25 222.25 294.44 0.00 -100.00%
EPS 14.97 33.76 25.57 28.18 29.35 19.39 0.00 -100.00%
DPS 0.00 0.00 6.13 3.00 0.00 7.00 0.00 -
NAPS 0.77 1.00 1.43 1.00 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 35.02 29.73 25.18 20.18 11.55 15.25 0.00 -100.00%
EPS 2.81 2.68 2.02 1.48 1.53 1.00 0.00 -100.00%
DPS 0.00 0.00 0.48 0.16 0.00 0.36 0.00 -
NAPS 0.1446 0.0794 0.1129 0.0525 0.0811 0.0865 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 0.33 0.24 0.20 0.12 0.36 0.14 0.00 -100.00%
P/EPS 4.14 2.67 2.50 1.60 2.73 2.17 0.00 -100.00%
EY 24.14 37.51 39.96 62.62 36.69 46.16 0.00 -100.00%
DY 0.00 0.00 9.58 6.67 0.00 16.67 0.00 -
P/NAPS 0.81 0.90 0.45 0.45 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 0.36 0.24 0.22 0.12 0.36 0.16 0.00 -100.00%
P/EPS 4.48 2.64 2.74 1.63 2.73 2.37 0.00 -100.00%
EY 22.34 37.93 36.53 61.26 36.69 42.15 0.00 -100.00%
DY 0.00 0.00 8.76 6.52 0.00 15.22 0.00 -
P/NAPS 0.87 0.89 0.49 0.46 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