[CCM] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 121.96%
YoY- -13.8%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 152,541 263,667 311,101 273,769 293,537 311,472 395,071 -46.88%
PBT 22,048 492 3,995 8,737 -15,397 11,138 15,681 25.42%
Tax -67,515 -371 -424 -2,385 -449 -1,430 -5,112 456.11%
NP -45,467 121 3,571 6,352 -15,846 9,708 10,569 -
-
NP to SH -46,128 -2,280 2,122 3,772 -17,175 9,121 4,325 -
-
Tax Rate 306.22% 75.41% 10.61% 27.30% - 12.84% 32.60% -
Total Cost 198,008 263,546 307,530 267,417 309,383 301,764 384,502 -35.67%
-
Net Worth 755,276 825,359 825,734 823,399 832,041 838,765 851,342 -7.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 11,400 - - - - 9,788 -
Div Payout % - 0.00% - - - - 226.32% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 755,276 825,359 825,734 823,399 832,041 838,765 851,342 -7.65%
NOSH 457,743 456,000 461,304 460,000 470,079 458,341 455,263 0.36%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -29.81% 0.05% 1.15% 2.32% -5.40% 3.12% 2.68% -
ROE -6.11% -0.28% 0.26% 0.46% -2.06% 1.09% 0.51% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.32 57.82 67.44 59.52 62.44 67.96 86.78 -47.08%
EPS -10.08 -0.50 0.46 0.82 -3.75 1.99 0.95 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 2.15 -
NAPS 1.65 1.81 1.79 1.79 1.77 1.83 1.87 -7.98%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 90.96 157.23 185.51 163.25 175.04 185.74 235.59 -46.88%
EPS -27.51 -1.36 1.27 2.25 -10.24 5.44 2.58 -
DPS 0.00 6.80 0.00 0.00 0.00 0.00 5.84 -
NAPS 4.5038 4.9218 4.924 4.9101 4.9616 5.0017 5.0767 -7.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.90 1.10 1.10 1.10 1.05 1.13 1.15 -
P/RPS 2.70 1.90 1.63 1.85 1.68 1.66 1.33 60.12%
P/EPS -8.93 -220.00 239.13 134.15 -28.74 56.78 121.05 -
EY -11.20 -0.45 0.42 0.75 -3.48 1.76 0.83 -
DY 0.00 2.27 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 0.55 0.61 0.61 0.61 0.59 0.62 0.61 -6.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 29/08/14 27/05/14 27/02/14 29/11/13 29/08/13 -
Price 1.00 1.09 1.10 1.10 1.11 1.06 1.05 -
P/RPS 3.00 1.89 1.63 1.85 1.78 1.56 1.21 82.88%
P/EPS -9.92 -218.00 239.13 134.15 -30.38 53.27 110.53 -
EY -10.08 -0.46 0.42 0.75 -3.29 1.88 0.90 -
DY 0.00 2.29 0.00 0.00 0.00 0.00 2.05 -
P/NAPS 0.61 0.60 0.61 0.61 0.63 0.58 0.56 5.85%

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