[CCK] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -41.54%
YoY- 65.74%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 239,675 181,903 124,553 64,225 226,176 168,811 111,555 66.73%
PBT 12,396 9,516 6,387 3,229 5,801 4,066 3,362 139.23%
Tax -2,550 -2,703 -1,904 -1,049 -2,073 -1,550 -1,149 70.39%
NP 9,846 6,813 4,483 2,180 3,728 2,516 2,213 171.25%
-
NP to SH 9,728 6,742 4,428 2,153 3,683 2,516 2,213 169.07%
-
Tax Rate 20.57% 28.40% 29.81% 32.49% 35.74% 38.12% 34.18% -
Total Cost 229,829 175,090 120,070 62,045 222,448 166,295 109,342 64.31%
-
Net Worth 99,569 97,910 90,550 88,534 86,102 84,032 85,038 11.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 99,569 97,910 90,550 88,534 86,102 84,032 85,038 11.12%
NOSH 53,245 53,212 49,752 50,303 49,770 49,723 49,730 4.67%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.11% 3.75% 3.60% 3.39% 1.65% 1.49% 1.98% -
ROE 9.77% 6.89% 4.89% 2.43% 4.28% 2.99% 2.60% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 450.13 341.84 250.34 127.67 454.44 339.50 224.32 59.29%
EPS 19.55 12.67 8.90 4.33 7.40 5.06 4.45 168.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.84 1.82 1.76 1.73 1.69 1.71 6.16%
Adjusted Per Share Value based on latest NOSH - 49,722
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.61 29.30 20.06 10.35 36.43 27.19 17.97 66.74%
EPS 1.57 1.09 0.71 0.35 0.59 0.41 0.36 167.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1577 0.1459 0.1426 0.1387 0.1354 0.137 11.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.66 0.66 0.68 0.66 0.62 0.58 0.56 -
P/RPS 0.15 0.19 0.27 0.52 0.14 0.17 0.25 -28.92%
P/EPS 3.61 5.21 7.64 15.42 8.38 11.46 12.58 -56.59%
EY 27.68 19.20 13.09 6.48 11.94 8.72 7.95 130.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.37 0.38 0.36 0.34 0.33 4.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 28/11/05 26/08/05 15/06/05 27/05/05 -
Price 0.64 0.67 0.62 0.64 0.64 0.62 0.62 -
P/RPS 0.14 0.20 0.25 0.50 0.14 0.18 0.28 -37.08%
P/EPS 3.50 5.29 6.97 14.95 8.65 12.25 13.93 -60.28%
EY 28.55 18.91 14.35 6.69 11.56 8.16 7.18 151.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.34 0.36 0.37 0.37 0.36 -3.74%

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