[CCM] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -55.95%
YoY- -25.43%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 360,855 357,651 285,004 311,188 302,399 258,293 238,180 31.87%
PBT 28,180 23,949 19,894 15,160 38,539 35,199 49,470 -31.25%
Tax -8,812 -6,138 -6,077 572 -6,240 -5,994 -5,681 33.96%
NP 19,368 17,811 13,817 15,732 32,299 29,205 43,789 -41.91%
-
NP to SH 13,476 12,485 9,761 12,058 27,375 24,854 39,985 -51.53%
-
Tax Rate 31.27% 25.63% 30.55% -3.77% 16.19% 17.03% 11.48% -
Total Cost 341,487 339,840 271,187 295,456 270,100 229,088 194,391 45.54%
-
Net Worth 723,198 712,865 748,735 385,958 719,989 713,401 727,346 -0.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 23,630 - 57,893 - 34,519 - -
Div Payout % - 189.27% - 480.13% - 138.89% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 723,198 712,865 748,735 385,958 719,989 713,401 727,346 -0.38%
NOSH 395,190 393,848 392,008 385,958 385,021 383,549 380,809 2.49%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.37% 4.98% 4.85% 5.06% 10.68% 11.31% 18.38% -
ROE 1.86% 1.75% 1.30% 3.12% 3.80% 3.48% 5.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 91.31 90.81 72.70 80.63 78.54 67.34 62.55 28.65%
EPS 3.41 3.17 2.49 2.96 7.11 6.48 10.50 -52.72%
DPS 0.00 6.00 0.00 15.00 0.00 9.00 0.00 -
NAPS 1.83 1.81 1.91 1.00 1.87 1.86 1.91 -2.80%
Adjusted Per Share Value based on latest NOSH - 385,958
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 215.18 213.27 169.95 185.57 180.33 154.02 142.03 31.87%
EPS 8.04 7.45 5.82 7.19 16.32 14.82 23.84 -51.51%
DPS 0.00 14.09 0.00 34.52 0.00 20.58 0.00 -
NAPS 4.3126 4.2509 4.4648 2.3015 4.2934 4.2541 4.3373 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.97 3.24 3.36 3.28 3.28 3.14 3.00 -
P/RPS 3.25 3.57 4.62 4.07 4.18 4.66 4.80 -22.87%
P/EPS 87.10 102.21 134.94 104.99 46.13 48.46 28.57 110.10%
EY 1.15 0.98 0.74 0.95 2.17 2.06 3.50 -52.35%
DY 0.00 1.85 0.00 4.57 0.00 2.87 0.00 -
P/NAPS 1.62 1.79 1.76 3.28 1.75 1.69 1.57 2.11%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 08/06/07 01/03/07 27/11/06 25/08/06 26/05/06 -
Price 2.84 2.90 3.18 3.12 3.34 3.38 3.20 -
P/RPS 3.11 3.19 4.37 3.87 4.25 5.02 5.12 -28.25%
P/EPS 83.28 91.48 127.71 99.87 46.98 52.16 30.48 95.32%
EY 1.20 1.09 0.78 1.00 2.13 1.92 3.28 -48.81%
DY 0.00 2.07 0.00 4.81 0.00 2.66 0.00 -
P/NAPS 1.55 1.60 1.66 3.12 1.79 1.82 1.68 -5.22%

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