[COCOLND] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 59.68%
YoY- 10.04%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 89,114 57,036 27,763 100,262 70,664 46,957 24,118 138.81%
PBT 10,588 6,056 2,955 10,232 6,024 3,911 1,947 208.92%
Tax -2,124 -1,097 -603 -1,871 -788 -607 -322 251.31%
NP 8,464 4,959 2,352 8,361 5,236 3,304 1,625 200.17%
-
NP to SH 8,464 4,959 2,352 8,361 5,236 3,304 1,625 200.17%
-
Tax Rate 20.06% 18.11% 20.41% 18.29% 13.08% 15.52% 16.54% -
Total Cost 80,650 52,077 25,411 91,901 65,428 43,653 22,493 134.08%
-
Net Worth 78,036 98,459 71,190 69,093 65,449 67,336 65,538 12.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,802 - - 3,589 3,586 - - -
Div Payout % 56.74% - - 42.93% 68.49% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 78,036 98,459 71,190 69,093 65,449 67,336 65,538 12.32%
NOSH 120,056 120,072 90,114 89,731 89,657 89,782 89,779 21.35%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.50% 8.69% 8.47% 8.34% 7.41% 7.04% 6.74% -
ROE 10.85% 5.04% 3.30% 12.10% 8.00% 4.91% 2.48% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 74.23 47.50 30.81 111.74 78.82 52.30 26.86 96.80%
EPS 7.05 4.13 2.61 6.99 5.84 3.68 1.81 147.35%
DPS 4.00 0.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 0.65 0.82 0.79 0.77 0.73 0.75 0.73 -7.43%
Adjusted Per Share Value based on latest NOSH - 89,855
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.47 12.46 6.07 21.91 15.44 10.26 5.27 138.79%
EPS 1.85 1.08 0.51 1.83 1.14 0.72 0.36 197.49%
DPS 1.05 0.00 0.00 0.78 0.78 0.00 0.00 -
NAPS 0.1705 0.2152 0.1556 0.151 0.143 0.1472 0.1432 12.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.60 0.62 0.81 0.62 0.63 0.71 0.69 -
P/RPS 0.81 1.31 2.63 0.55 0.80 1.36 2.57 -53.65%
P/EPS 8.51 15.01 31.03 6.65 10.79 19.29 38.12 -63.16%
EY 11.75 6.66 3.22 15.03 9.27 5.18 2.62 171.70%
DY 6.67 0.00 0.00 6.45 6.35 0.00 0.00 -
P/NAPS 0.92 0.76 1.03 0.81 0.86 0.95 0.95 -2.11%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 27/02/06 24/11/05 25/08/05 27/04/05 -
Price 0.86 0.56 0.74 0.83 0.61 0.69 0.68 -
P/RPS 1.16 1.18 2.40 0.74 0.77 1.32 2.53 -40.51%
P/EPS 12.20 13.56 28.35 8.91 10.45 18.75 37.57 -52.72%
EY 8.20 7.38 3.53 11.23 9.57 5.33 2.66 111.66%
DY 4.65 0.00 0.00 4.82 6.56 0.00 0.00 -
P/NAPS 1.32 0.68 0.94 1.08 0.84 0.92 0.93 26.27%

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