[CCK] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 89.02%
YoY- 13.89%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 72,968 248,147 185,521 128,191 66,792 239,675 181,903 -45.57%
PBT 3,602 14,565 10,150 7,236 3,731 12,396 9,516 -47.64%
Tax -985 -4,138 -3,125 -2,162 -1,041 -2,550 -2,703 -48.95%
NP 2,617 10,427 7,025 5,074 2,690 9,846 6,813 -47.12%
-
NP to SH 2,582 10,324 6,973 5,043 2,668 9,728 6,742 -47.23%
-
Tax Rate 27.35% 28.41% 30.79% 29.88% 27.90% 20.57% 28.40% -
Total Cost 70,351 237,720 178,496 123,117 64,102 229,829 175,090 -45.51%
-
Net Worth 103,686 100,150 99,116 99,067 96,067 99,569 97,910 3.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 103,686 100,150 99,116 99,067 96,067 99,569 97,910 3.89%
NOSH 50,826 49,826 49,807 49,782 49,776 53,245 53,212 -3.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.59% 4.20% 3.79% 3.96% 4.03% 4.11% 3.75% -
ROE 2.49% 10.31% 7.04% 5.09% 2.78% 9.77% 6.89% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 143.56 498.02 372.48 257.50 134.18 450.13 341.84 -43.89%
EPS 5.08 20.72 14.00 10.13 5.36 19.55 12.67 -45.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 2.01 1.99 1.99 1.93 1.87 1.84 7.11%
Adjusted Per Share Value based on latest NOSH - 49,790
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.75 39.97 29.88 20.65 10.76 38.61 29.30 -45.58%
EPS 0.42 1.66 1.12 0.81 0.43 1.57 1.09 -47.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1613 0.1597 0.1596 0.1547 0.1604 0.1577 3.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.88 0.90 0.70 0.65 0.69 0.66 0.66 -
P/RPS 0.61 0.18 0.19 0.25 0.51 0.15 0.19 117.47%
P/EPS 17.32 4.34 5.00 6.42 12.87 3.61 5.21 122.58%
EY 5.77 23.02 20.00 15.58 7.77 27.68 19.20 -55.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.35 0.33 0.36 0.35 0.36 12.56%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 03/12/07 14/08/07 25/05/07 28/02/07 29/11/06 28/08/06 29/05/06 -
Price 0.98 0.89 0.79 0.66 0.61 0.64 0.67 -
P/RPS 0.68 0.18 0.21 0.26 0.45 0.14 0.20 125.94%
P/EPS 19.29 4.30 5.64 6.52 11.38 3.50 5.29 136.72%
EY 5.18 23.28 17.72 15.35 8.79 28.55 18.91 -57.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.40 0.33 0.32 0.34 0.36 21.12%

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