[CCM] QoQ Annualized Quarter Result on 30-Sep-2000 [#1]

Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- 131.54%
YoY- 72.89%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 498,380 475,420 571,697 1,810,948 591,062 574,164 544,756 0.09%
PBT 22,000 19,144 39,132 169,584 66,182 81,732 69,019 1.16%
Tax -7,764 -5,420 -13,569 -56,116 -17,176 -15,184 -10,036 0.26%
NP 14,236 13,724 25,563 113,468 49,006 66,548 58,983 1.45%
-
NP to SH 14,236 13,724 25,563 113,468 49,006 66,548 58,983 1.45%
-
Tax Rate 35.29% 28.31% 34.67% 33.09% 25.95% 18.58% 14.54% -
Total Cost 484,144 461,696 546,134 1,697,480 542,056 507,616 485,773 0.00%
-
Net Worth 472,184 466,616 493,565 489,330 484,733 357,784 465,468 -0.01%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 21,142 - 22,210 - - - - -100.00%
Div Payout % 148.51% - 86.89% - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 472,184 466,616 493,565 489,330 484,733 357,784 465,468 -0.01%
NOSH 352,376 343,100 352,546 354,587 177,557 178,892 177,659 -0.69%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 2.86% 2.89% 4.47% 6.27% 8.29% 11.59% 10.83% -
ROE 3.01% 2.94% 5.18% 23.19% 10.11% 18.60% 12.67% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 141.43 138.57 162.16 510.72 332.88 320.95 306.63 0.78%
EPS 4.04 4.00 6.35 31.88 27.60 18.80 33.20 2.15%
DPS 6.00 0.00 6.30 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.34 1.36 1.40 1.38 2.73 2.00 2.62 0.68%
Adjusted Per Share Value based on latest NOSH - 351,272
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 297.19 283.50 340.91 1,079.90 352.46 342.38 324.85 0.09%
EPS 8.49 8.18 15.24 67.66 29.22 39.68 35.17 1.45%
DPS 12.61 0.00 13.24 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.8157 2.7825 2.9432 2.918 2.8905 2.1335 2.7757 -0.01%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.75 1.98 1.97 2.58 2.95 3.40 0.00 -
P/RPS 1.24 1.43 1.21 0.51 0.89 1.06 0.00 -100.00%
P/EPS 43.32 49.50 27.17 8.06 10.69 9.14 0.00 -100.00%
EY 2.31 2.02 3.68 12.40 9.36 10.94 0.00 -100.00%
DY 3.43 0.00 3.20 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.31 1.46 1.41 1.87 1.08 1.70 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 05/10/01 10/05/01 15/02/01 30/11/00 10/08/00 11/05/00 16/02/00 -
Price 1.48 1.90 2.04 2.29 2.86 3.45 3.05 -
P/RPS 1.05 1.37 1.26 0.45 0.86 1.07 0.99 -0.05%
P/EPS 36.63 47.50 28.13 7.16 10.36 9.27 9.19 -1.39%
EY 2.73 2.11 3.55 13.97 9.65 10.78 10.89 1.41%
DY 4.05 0.00 3.09 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.10 1.40 1.46 1.66 1.05 1.73 1.16 0.05%

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