[CCB] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -50.14%
YoY- 4143.18%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 178,670 265,890 279,848 181,448 208,029 196,067 222,328 -13.55%
PBT 9,462 2,694 25,222 15,025 25,029 19,959 27,792 -51.21%
Tax -2,391 -1,422 -6,817 -6,130 -7,189 -8,512 -9,249 -59.38%
NP 7,071 1,272 18,405 8,895 17,840 11,447 18,543 -47.38%
-
NP to SH 7,071 1,272 18,405 8,895 17,840 11,447 18,543 -47.38%
-
Tax Rate 25.27% 52.78% 27.03% 40.80% 28.72% 42.65% 33.28% -
Total Cost 171,599 264,618 261,443 172,553 190,189 184,620 203,785 -10.81%
-
Net Worth 662,447 664,277 588,347 587,775 630,405 624,042 594,286 7.49%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 14,676 - 24,490 - 14,688 - -
Div Payout % - 1,153.85% - 275.33% - 128.31% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 662,447 664,277 588,347 587,775 630,405 624,042 594,286 7.49%
NOSH 98,072 97,846 98,057 97,962 97,988 97,921 97,903 0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.96% 0.48% 6.58% 4.90% 8.58% 5.84% 8.34% -
ROE 1.07% 0.19% 3.13% 1.51% 2.83% 1.83% 3.12% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 182.18 271.74 285.39 185.22 212.30 200.23 227.09 -13.65%
EPS 7.21 1.30 18.77 9.08 18.21 11.69 18.94 -47.44%
DPS 0.00 15.00 0.00 25.00 0.00 15.00 0.00 -
NAPS 6.7547 6.789 6.00 6.00 6.4335 6.3729 6.0701 7.37%
Adjusted Per Share Value based on latest NOSH - 97,962
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 177.35 263.92 277.78 180.11 206.49 194.62 220.68 -13.54%
EPS 7.02 1.26 18.27 8.83 17.71 11.36 18.41 -47.38%
DPS 0.00 14.57 0.00 24.31 0.00 14.58 0.00 -
NAPS 6.5755 6.5937 5.84 5.8343 6.2574 6.1943 5.8989 7.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.40 5.10 4.88 4.20 4.46 5.00 5.70 -
P/RPS 2.96 1.88 1.71 2.27 2.10 2.50 2.51 11.60%
P/EPS 74.90 392.31 26.00 46.26 24.50 42.77 30.10 83.52%
EY 1.34 0.25 3.85 2.16 4.08 2.34 3.32 -45.35%
DY 0.00 2.94 0.00 5.95 0.00 3.00 0.00 -
P/NAPS 0.80 0.75 0.81 0.70 0.69 0.78 0.94 -10.18%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/10/03 28/07/03 05/05/03 24/02/03 25/11/02 31/07/02 06/05/02 -
Price 5.25 5.25 4.70 4.24 4.60 4.94 5.80 -
P/RPS 2.88 1.93 1.65 2.29 2.17 2.47 2.55 8.44%
P/EPS 72.82 403.85 25.04 46.70 25.27 42.26 30.62 78.07%
EY 1.37 0.25 3.99 2.14 3.96 2.37 3.27 -43.97%
DY 0.00 2.86 0.00 5.90 0.00 3.04 0.00 -
P/NAPS 0.78 0.77 0.78 0.71 0.72 0.78 0.96 -12.91%

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