[CBIP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 83.06%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 81,939 40,382 183,244 136,167 76,700 34,847 149,088 -32.92%
PBT 9,201 5,202 22,143 15,547 8,570 3,610 19,388 -39.18%
Tax -2,703 -1,933 -7,499 -5,559 -3,114 -1,142 -5,298 -36.17%
NP 6,498 3,269 14,644 9,988 5,456 2,468 14,090 -40.33%
-
NP to SH 5,966 3,269 14,644 9,988 5,456 2,468 14,090 -43.64%
-
Tax Rate 29.38% 37.16% 33.87% 35.76% 36.34% 31.63% 27.33% -
Total Cost 75,441 37,113 168,600 126,179 71,244 32,379 134,998 -32.17%
-
Net Worth 77,816 43,337 41,036 76,042 71,778 68,745 68,950 8.40%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,137 - - - - -
Div Payout % - - 14.60% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 77,816 43,337 41,036 76,042 71,778 68,745 68,950 8.40%
NOSH 131,206 43,736 42,746 42,720 42,725 42,698 42,561 111.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.93% 8.10% 7.99% 7.34% 7.11% 7.08% 9.45% -
ROE 7.67% 7.54% 35.69% 13.13% 7.60% 3.59% 20.43% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 81.08 93.18 428.67 318.74 179.52 81.61 350.28 -62.33%
EPS 5.90 3.77 17.13 23.38 12.77 5.78 33.10 -68.36%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.00 0.96 1.78 1.68 1.61 1.62 -39.12%
Adjusted Per Share Value based on latest NOSH - 42,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.22 7.50 34.04 25.30 14.25 6.47 27.70 -32.93%
EPS 1.11 0.61 2.72 1.86 1.01 0.46 2.62 -43.62%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.0805 0.0762 0.1413 0.1334 0.1277 0.1281 8.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.62 0.60 0.83 0.87 0.90 1.02 0.88 -
P/RPS 0.76 0.64 0.19 0.27 0.50 1.25 0.25 109.99%
P/EPS 10.50 7.95 2.42 3.72 7.05 17.65 2.66 149.97%
EY 9.52 12.57 41.27 26.87 14.19 5.67 37.62 -60.02%
DY 0.00 0.00 6.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 0.86 0.49 0.54 0.63 0.54 31.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 31/05/05 28/02/05 18/11/04 30/08/04 26/05/04 26/02/04 -
Price 0.67 1.10 0.90 0.84 0.89 0.93 1.00 -
P/RPS 0.83 1.18 0.21 0.26 0.50 1.14 0.29 101.71%
P/EPS 11.35 14.58 2.63 3.59 6.97 16.09 3.02 141.92%
EY 8.81 6.86 38.06 27.83 14.35 6.22 33.10 -58.65%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.10 0.94 0.47 0.53 0.58 0.62 25.36%

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