[CENBOND] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -78.45%
YoY- -15.47%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 140,521 103,787 68,082 35,060 113,313 87,180 60,707 74.89%
PBT 14,203 10,667 6,908 3,384 13,975 11,355 7,469 53.42%
Tax -3,395 -2,496 -1,657 -1,182 -3,759 -3,198 -2,154 35.39%
NP 10,808 8,171 5,251 2,202 10,216 8,157 5,315 60.43%
-
NP to SH 10,808 8,171 5,251 2,202 10,216 8,157 5,315 60.43%
-
Tax Rate 23.90% 23.40% 23.99% 34.93% 26.90% 28.16% 28.84% -
Total Cost 129,713 95,616 62,831 32,858 103,097 79,023 55,392 76.25%
-
Net Worth 72,800 70,391 67,187 62,757 65,596 55,195 50,236 28.03%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 72,800 70,391 67,187 62,757 65,596 55,195 50,236 28.03%
NOSH 39,999 39,995 39,992 36,700 40,491 34,933 33,490 12.55%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.69% 7.87% 7.71% 6.28% 9.02% 9.36% 8.76% -
ROE 14.85% 11.61% 7.82% 3.51% 15.57% 14.78% 10.58% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 351.30 259.50 170.24 95.53 279.84 249.56 181.26 55.38%
EPS 27.02 20.43 13.13 6.00 25.23 23.35 15.87 42.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.76 1.68 1.71 1.62 1.58 1.50 13.74%
Adjusted Per Share Value based on latest NOSH - 36,700
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 117.18 86.55 56.77 29.24 94.49 72.70 50.62 74.90%
EPS 9.01 6.81 4.38 1.84 8.52 6.80 4.43 60.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6071 0.587 0.5603 0.5233 0.547 0.4603 0.4189 28.03%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.72 0.74 0.63 0.65 0.72 0.73 0.00 -
P/RPS 0.20 0.29 0.37 0.68 0.26 0.29 0.00 -
P/EPS 2.66 3.62 4.80 10.83 2.85 3.13 0.00 -
EY 37.53 27.61 20.84 9.23 35.04 31.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.38 0.38 0.44 0.46 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 29/11/04 26/08/04 27/05/04 19/02/04 28/11/03 -
Price 0.68 0.74 0.74 0.65 0.72 0.72 0.74 -
P/RPS 0.19 0.29 0.43 0.68 0.26 0.29 0.41 -40.08%
P/EPS 2.52 3.62 5.64 10.83 2.85 3.08 4.66 -33.59%
EY 39.74 27.61 17.74 9.23 35.04 32.43 21.45 50.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.44 0.38 0.44 0.46 0.49 -17.06%

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