[CBIP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 119.61%
YoY- 112.32%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 55,847 228,463 159,988 99,815 47,083 191,327 133,117 -43.98%
PBT 8,175 33,198 21,668 13,326 6,415 23,086 15,356 -34.33%
Tax -602 -1,738 -653 -639 -598 -4,205 -4,136 -72.36%
NP 7,573 31,460 21,015 12,687 5,817 18,881 11,220 -23.07%
-
NP to SH 7,566 31,030 20,931 12,667 5,768 18,120 10,482 -19.54%
-
Tax Rate 7.36% 5.24% 3.01% 4.80% 9.32% 18.21% 26.93% -
Total Cost 48,274 197,003 138,973 87,128 41,266 172,446 121,897 -46.10%
-
Net Worth 149,944 140,302 135,651 129,640 123,122 103,893 94,676 35.90%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 149,944 140,302 135,651 129,640 123,122 103,893 94,676 35.90%
NOSH 137,563 136,215 135,651 135,042 133,828 118,060 132,726 2.41%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.56% 13.77% 13.14% 12.71% 12.35% 9.87% 8.43% -
ROE 5.05% 22.12% 15.43% 9.77% 4.68% 17.44% 11.07% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.60 167.72 117.94 73.91 35.18 162.06 112.48 -49.33%
EPS 5.50 22.78 15.43 9.38 4.31 15.59 9.40 -30.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.03 1.00 0.96 0.92 0.88 0.80 22.92%
Adjusted Per Share Value based on latest NOSH - 135,009
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.38 42.45 29.72 18.54 8.75 35.55 24.73 -43.97%
EPS 1.41 5.76 3.89 2.35 1.07 3.37 1.95 -19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2786 0.2607 0.252 0.2409 0.2287 0.193 0.1759 35.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.02 2.05 1.53 1.23 1.00 0.66 0.64 -
P/RPS 4.98 1.22 1.30 1.66 2.84 0.41 0.57 324.75%
P/EPS 36.73 9.00 9.92 13.11 23.20 4.30 7.23 195.81%
EY 2.72 11.11 10.08 7.63 4.31 23.25 13.84 -66.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.99 1.53 1.28 1.09 0.75 0.80 74.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 26/02/07 31/10/06 03/08/06 12/06/06 28/02/06 29/11/05 -
Price 2.50 2.05 1.87 1.42 1.22 0.70 0.67 -
P/RPS 6.16 1.22 1.59 1.92 3.47 0.43 0.60 373.04%
P/EPS 45.45 9.00 12.12 15.14 28.31 4.56 7.56 230.99%
EY 2.20 11.11 8.25 6.61 3.53 21.93 13.22 -69.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.99 1.87 1.48 1.33 0.80 0.84 95.27%

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