[COCOLND] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.93%
YoY- -36.82%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 128,717 94,974 64,336 31,589 121,264 90,421 62,254 61.94%
PBT 10,927 6,600 4,364 1,880 11,215 9,266 6,165 46.20%
Tax -2,242 -1,840 -1,041 -372 -2,381 -2,299 -1,130 57.56%
NP 8,685 4,760 3,323 1,508 8,834 6,967 5,035 43.59%
-
NP to SH 8,685 4,760 3,323 1,508 8,834 6,967 5,035 43.59%
-
Tax Rate 20.52% 27.88% 23.85% 19.79% 21.23% 24.81% 18.33% -
Total Cost 120,032 90,214 61,013 30,081 112,430 83,454 57,219 63.50%
-
Net Worth 88,789 87,526 86,374 83,777 82,818 85,138 82,717 4.81%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,799 4,795 - - 4,801 - - -
Div Payout % 55.26% 100.76% - - 54.35% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 88,789 87,526 86,374 83,777 82,818 85,138 82,717 4.81%
NOSH 119,986 119,899 119,963 119,682 120,027 119,913 119,880 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.75% 5.01% 5.17% 4.77% 7.28% 7.71% 8.09% -
ROE 9.78% 5.44% 3.85% 1.80% 10.67% 8.18% 6.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 107.28 79.21 53.63 26.39 101.03 75.40 51.93 61.84%
EPS 7.24 3.97 2.77 1.26 7.36 5.81 4.20 43.53%
DPS 4.00 4.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.74 0.73 0.72 0.70 0.69 0.71 0.69 4.75%
Adjusted Per Share Value based on latest NOSH - 119,682
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.13 20.75 14.06 6.90 26.50 19.76 13.60 61.98%
EPS 1.90 1.04 0.73 0.33 1.93 1.52 1.10 43.72%
DPS 1.05 1.05 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.194 0.1913 0.1888 0.1831 0.181 0.1861 0.1808 4.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.58 0.58 0.63 0.65 0.76 0.75 1.05 -
P/RPS 0.54 0.73 1.17 2.46 0.75 0.99 2.02 -58.33%
P/EPS 8.01 14.61 22.74 51.59 10.33 12.91 25.00 -53.01%
EY 12.48 6.84 4.40 1.94 9.68 7.75 4.00 112.78%
DY 6.90 6.90 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.78 0.79 0.87 0.93 1.10 1.06 1.52 -35.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 24/11/08 27/08/08 26/05/08 28/02/08 26/11/07 10/08/07 -
Price 0.56 0.50 0.59 0.69 0.68 0.77 1.09 -
P/RPS 0.52 0.63 1.10 2.61 0.67 1.02 2.10 -60.40%
P/EPS 7.74 12.59 21.30 54.76 9.24 13.25 25.95 -55.19%
EY 12.93 7.94 4.69 1.83 10.82 7.55 3.85 123.44%
DY 7.14 8.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.76 0.68 0.82 0.99 0.99 1.08 1.58 -38.47%

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