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

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
12-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND'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 46,957 24,118 89,923 66,088 0 0 0 -
PBT 3,911 1,947 9,092 7,190 0 0 0 -
Tax -607 -322 -1,494 -1,485 0 0 0 -
NP 3,304 1,625 7,598 5,705 0 0 0 -
-
NP to SH 3,304 1,625 7,598 5,705 0 0 0 -
-
Tax Rate 15.52% 16.54% 16.43% 20.65% - - - -
Total Cost 43,653 22,493 82,325 60,383 0 0 0 -
-
Net Worth 67,336 65,538 59,184 56,809 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 67,336 65,538 59,184 56,809 0 0 0 -
NOSH 89,782 89,779 79,978 80,014 0 0 0 -
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 7.04% 6.74% 8.45% 8.63% 0.00% 0.00% 0.00% -
ROE 4.91% 2.48% 12.84% 10.04% 0.00% 0.00% 0.00% -
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 52.30 26.86 112.43 82.60 0.00 0.00 0.00 -
EPS 3.68 1.81 9.50 7.13 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.74 0.71 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,926
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.26 5.27 19.65 14.44 0.00 0.00 0.00 -
EPS 0.72 0.36 1.66 1.25 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.1432 0.1293 0.1241 0.00 0.00 0.00 -
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 - - - - - -
Price 0.71 0.69 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.36 2.57 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.29 38.12 0.00 0.00 0.00 0.00 0.00 -
EY 5.18 2.62 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 0.00 0.00 0.00 0.00 0.00 -
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 27/04/05 22/02/05 12/01/05 - - - -
Price 0.69 0.68 0.82 0.00 0.00 0.00 0.00 -
P/RPS 1.32 2.53 0.73 0.00 0.00 0.00 0.00 -
P/EPS 18.75 37.57 8.63 0.00 0.00 0.00 0.00 -
EY 5.33 2.66 11.59 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.93 1.11 0.00 0.00 0.00 0.00 -

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