[CCK] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
03-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -74.99%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 290,211 219,214 145,180 72,968 248,147 185,521 128,191 72.49%
PBT 14,882 10,925 6,845 3,602 14,565 10,150 7,236 61.79%
Tax -4,227 -3,111 -1,872 -985 -4,138 -3,125 -2,162 56.42%
NP 10,655 7,814 4,973 2,617 10,427 7,025 5,074 64.05%
-
NP to SH 10,509 7,720 4,903 2,582 10,324 6,973 5,043 63.22%
-
Tax Rate 28.40% 28.48% 27.35% 27.35% 28.41% 30.79% 29.88% -
Total Cost 279,556 211,400 140,207 70,351 237,720 178,496 123,117 72.84%
-
Net Worth 38,099 106,963 105,720 103,686 100,150 99,116 99,067 -47.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 38,099 106,963 105,720 103,686 100,150 99,116 99,067 -47.14%
NOSH 52,915 51,673 51,072 50,826 49,826 49,807 49,782 4.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.67% 3.56% 3.43% 3.59% 4.20% 3.79% 3.96% -
ROE 27.58% 7.22% 4.64% 2.49% 10.31% 7.04% 5.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 548.44 424.23 284.26 143.56 498.02 372.48 257.50 65.61%
EPS 19.86 14.94 9.60 5.08 20.72 14.00 10.13 56.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 2.07 2.07 2.04 2.01 1.99 1.99 -49.25%
Adjusted Per Share Value based on latest NOSH - 50,826
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.01 34.76 23.02 11.57 39.34 29.41 20.32 72.51%
EPS 1.67 1.22 0.78 0.41 1.64 1.11 0.80 63.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.1696 0.1676 0.1644 0.1588 0.1571 0.1571 -47.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.61 0.98 0.94 0.88 0.90 0.70 0.65 -
P/RPS 0.11 0.23 0.33 0.61 0.18 0.19 0.25 -42.17%
P/EPS 3.07 6.56 9.79 17.32 4.34 5.00 6.42 -38.87%
EY 32.56 15.24 10.21 5.77 23.02 20.00 15.58 63.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.47 0.45 0.43 0.45 0.35 0.33 88.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 26/02/08 03/12/07 14/08/07 25/05/07 28/02/07 -
Price 0.41 0.94 1.03 0.98 0.89 0.79 0.66 -
P/RPS 0.07 0.22 0.36 0.68 0.18 0.21 0.26 -58.33%
P/EPS 2.06 6.29 10.73 19.29 4.30 5.64 6.52 -53.64%
EY 48.44 15.89 9.32 5.18 23.28 17.72 15.35 115.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.50 0.48 0.44 0.40 0.33 44.00%

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