[COCOLND] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 26.8%
YoY- -27.58%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 94,974 64,336 31,589 121,264 90,421 62,254 32,367 104.55%
PBT 6,600 4,364 1,880 11,215 9,266 6,165 3,029 67.83%
Tax -1,840 -1,041 -372 -2,381 -2,299 -1,130 -642 101.38%
NP 4,760 3,323 1,508 8,834 6,967 5,035 2,387 58.23%
-
NP to SH 4,760 3,323 1,508 8,834 6,967 5,035 2,387 58.23%
-
Tax Rate 27.88% 23.85% 19.79% 21.23% 24.81% 18.33% 21.20% -
Total Cost 90,214 61,013 30,081 112,430 83,454 57,219 29,980 108.01%
-
Net Worth 87,526 86,374 83,777 82,818 85,138 82,717 80,366 5.83%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,795 - - 4,801 - - - -
Div Payout % 100.76% - - 54.35% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 87,526 86,374 83,777 82,818 85,138 82,717 80,366 5.83%
NOSH 119,899 119,963 119,682 120,027 119,913 119,880 119,949 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.01% 5.17% 4.77% 7.28% 7.71% 8.09% 7.37% -
ROE 5.44% 3.85% 1.80% 10.67% 8.18% 6.09% 2.97% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 79.21 53.63 26.39 101.03 75.40 51.93 26.98 104.63%
EPS 3.97 2.77 1.26 7.36 5.81 4.20 1.99 58.27%
DPS 4.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.70 0.69 0.71 0.69 0.67 5.86%
Adjusted Per Share Value based on latest NOSH - 119,679
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.75 14.06 6.90 26.50 19.76 13.60 7.07 104.58%
EPS 1.04 0.73 0.33 1.93 1.52 1.10 0.52 58.53%
DPS 1.05 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.1913 0.1888 0.1831 0.181 0.1861 0.1808 0.1756 5.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.58 0.63 0.65 0.76 0.75 1.05 0.95 -
P/RPS 0.73 1.17 2.46 0.75 0.99 2.02 3.52 -64.86%
P/EPS 14.61 22.74 51.59 10.33 12.91 25.00 47.74 -54.48%
EY 6.84 4.40 1.94 9.68 7.75 4.00 2.09 119.95%
DY 6.90 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 0.93 1.10 1.06 1.52 1.42 -32.28%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 27/08/08 26/05/08 28/02/08 26/11/07 10/08/07 28/05/07 -
Price 0.50 0.59 0.69 0.68 0.77 1.09 1.12 -
P/RPS 0.63 1.10 2.61 0.67 1.02 2.10 4.15 -71.44%
P/EPS 12.59 21.30 54.76 9.24 13.25 25.95 56.28 -63.04%
EY 7.94 4.69 1.83 10.82 7.55 3.85 1.78 170.24%
DY 8.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 0.99 0.99 1.08 1.58 1.67 -44.97%

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