[CCB] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
02-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.33%
YoY- 453.46%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 181,613 183,737 181,943 197,265 194,317 147,353 178,670 1.09%
PBT 4,872 2,102 3,261 11,752 8,473 1,013 9,462 -35.73%
Tax -1,660 -1,711 -1,870 -4,712 -2,473 -3,457 -2,391 -21.57%
NP 3,212 391 1,391 7,040 6,000 -2,444 7,071 -40.87%
-
NP to SH 3,212 391 1,391 7,040 6,000 -2,444 7,071 -40.87%
-
Tax Rate 34.07% 81.40% 57.34% 40.10% 29.19% 341.26% 25.27% -
Total Cost 178,401 183,346 180,552 190,225 188,317 149,797 171,599 2.62%
-
Net Worth 376,528 372,001 370,505 372,326 373,261 359,788 662,447 -31.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 10,025 - 5,036 - 9,815 - -
Div Payout % - 2,564.10% - 71.55% - 0.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 376,528 372,001 370,505 372,326 373,261 359,788 662,447 -31.35%
NOSH 100,689 100,256 100,724 100,737 100,761 98,152 98,072 1.76%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.77% 0.21% 0.76% 3.57% 3.09% -1.66% 3.96% -
ROE 0.85% 0.11% 0.38% 1.89% 1.61% -0.68% 1.07% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 180.37 183.27 180.63 195.82 192.85 150.13 182.18 -0.66%
EPS 3.19 0.39 1.38 6.99 5.96 -2.49 7.21 -41.90%
DPS 0.00 10.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 3.7395 3.7105 3.6784 3.696 3.7044 3.6656 6.7547 -32.55%
Adjusted Per Share Value based on latest NOSH - 100,737
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 180.27 182.38 180.60 195.81 192.88 146.26 177.35 1.09%
EPS 3.19 0.39 1.38 6.99 5.96 -2.43 7.02 -40.86%
DPS 0.00 9.95 0.00 5.00 0.00 9.74 0.00 -
NAPS 3.7374 3.6925 3.6777 3.6957 3.705 3.5713 6.5755 -31.36%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.95 3.08 3.20 3.26 3.36 3.06 5.40 -
P/RPS 1.64 1.68 1.77 1.66 1.74 2.04 2.96 -32.51%
P/EPS 92.48 789.74 231.72 46.65 56.43 -122.89 74.90 15.07%
EY 1.08 0.13 0.43 2.14 1.77 -0.81 1.34 -13.38%
DY 0.00 3.25 0.00 1.53 0.00 3.27 0.00 -
P/NAPS 0.79 0.83 0.87 0.88 0.91 0.83 0.80 -0.83%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/05/05 17/02/05 29/10/04 02/08/04 12/05/04 18/02/04 28/10/03 -
Price 3.10 3.02 3.20 3.26 3.30 3.36 5.25 -
P/RPS 1.72 1.65 1.77 1.66 1.71 2.24 2.88 -29.05%
P/EPS 97.18 774.36 231.72 46.65 55.42 -134.94 72.82 21.19%
EY 1.03 0.13 0.43 2.14 1.80 -0.74 1.37 -17.30%
DY 0.00 3.31 0.00 1.53 0.00 2.98 0.00 -
P/NAPS 0.83 0.81 0.87 0.88 0.89 0.92 0.78 4.22%

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