[CCB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 61.73%
YoY- -23.42%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 279,848 807,872 626,424 418,395 222,328 740,772 562,164 -37.21%
PBT 25,222 87,806 72,781 47,751 27,792 96,977 91,666 -57.72%
Tax -6,817 -30,342 -24,212 -17,761 -9,249 -35,581 -30,050 -62.83%
NP 18,405 57,464 48,569 29,990 18,543 61,396 61,616 -55.34%
-
NP to SH 18,405 57,464 48,569 29,990 18,543 61,396 61,616 -55.34%
-
Tax Rate 27.03% 34.56% 33.27% 37.20% 33.28% 36.69% 32.78% -
Total Cost 261,443 750,408 577,855 388,405 203,785 679,376 500,548 -35.16%
-
Net Worth 588,347 663,873 630,351 624,177 594,286 575,224 596,788 -0.94%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 39,196 14,696 14,691 - 39,136 - -
Div Payout % - 68.21% 30.26% 48.99% - 63.75% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 588,347 663,873 630,351 624,177 594,286 575,224 596,788 -0.94%
NOSH 98,057 97,991 97,979 97,942 97,903 97,842 97,834 0.15%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.58% 7.11% 7.75% 7.17% 8.34% 8.29% 10.96% -
ROE 3.13% 8.66% 7.71% 4.80% 3.12% 10.67% 10.32% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 285.39 824.43 639.34 427.18 227.09 757.11 574.61 -37.31%
EPS 18.77 58.65 49.58 30.62 18.94 62.75 62.98 -55.41%
DPS 0.00 40.00 15.00 15.00 0.00 40.00 0.00 -
NAPS 6.00 6.7748 6.4335 6.3729 6.0701 5.8791 6.10 -1.09%
Adjusted Per Share Value based on latest NOSH - 97,921
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 277.78 801.90 621.79 415.30 220.68 735.29 558.01 -37.21%
EPS 18.27 57.04 48.21 29.77 18.41 60.94 61.16 -55.34%
DPS 0.00 38.91 14.59 14.58 0.00 38.85 0.00 -
NAPS 5.84 6.5896 6.2569 6.1956 5.8989 5.7097 5.9238 -0.94%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.88 4.20 4.46 5.00 5.70 5.20 4.66 -
P/RPS 1.71 0.51 0.70 1.17 2.51 0.69 0.81 64.64%
P/EPS 26.00 7.16 9.00 16.33 30.10 8.29 7.40 131.29%
EY 3.85 13.96 11.11 6.12 3.32 12.07 13.52 -56.74%
DY 0.00 9.52 3.36 3.00 0.00 7.69 0.00 -
P/NAPS 0.81 0.62 0.69 0.78 0.94 0.88 0.76 4.34%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 05/05/03 24/02/03 25/11/02 31/07/02 06/05/02 22/02/02 15/11/01 -
Price 4.70 4.24 4.60 4.94 5.80 5.50 4.90 -
P/RPS 1.65 0.51 0.72 1.16 2.55 0.73 0.85 55.67%
P/EPS 25.04 7.23 9.28 16.13 30.62 8.76 7.78 118.14%
EY 3.99 13.83 10.78 6.20 3.27 11.41 12.85 -54.17%
DY 0.00 9.43 3.26 3.04 0.00 7.27 0.00 -
P/NAPS 0.78 0.63 0.72 0.78 0.96 0.94 0.80 -1.67%

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