[CCB] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 50.33%
YoY- 1902.3%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 165,655 168,736 147,383 186,122 180,126 212,821 181,613 -5.94%
PBT 1,526 9,780 6,608 10,724 7,382 10,450 4,872 -53.84%
Tax -714 -1,791 -1,458 -2,895 -2,174 -2,791 -1,660 -42.99%
NP 812 7,989 5,150 7,829 5,208 7,659 3,212 -59.98%
-
NP to SH 812 7,989 5,150 7,829 5,208 7,659 3,212 -59.98%
-
Tax Rate 46.79% 18.31% 22.06% 27.00% 29.45% 26.71% 34.07% -
Total Cost 164,843 160,747 142,233 178,293 174,918 205,162 178,401 -5.12%
-
Net Worth 254,296 405,615 408,926 385,898 378,018 376,752 376,528 -23.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 209,547 - 10,075 - 5,038 - -
Div Payout % - 2,622.95% - 128.70% - 65.79% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 254,296 405,615 408,926 385,898 378,018 376,752 376,528 -23.00%
NOSH 100,246 100,744 100,782 100,759 100,735 100,776 100,689 -0.29%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.49% 4.73% 3.49% 4.21% 2.89% 3.60% 1.77% -
ROE 0.32% 1.97% 1.26% 2.03% 1.38% 2.03% 0.85% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 165.25 167.49 146.24 184.72 178.81 211.18 180.37 -5.66%
EPS 0.81 7.93 5.11 7.77 5.17 7.60 3.19 -59.86%
DPS 0.00 208.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 2.5367 4.0262 4.0575 3.8299 3.7526 3.7385 3.7395 -22.77%
Adjusted Per Share Value based on latest NOSH - 100,759
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 164.43 167.49 146.29 184.75 178.79 211.25 180.27 -5.94%
EPS 0.81 7.93 5.11 7.77 5.17 7.60 3.19 -59.86%
DPS 0.00 208.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 2.5242 4.0262 4.059 3.8304 3.7522 3.7397 3.7374 -23.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.08 2.28 2.40 2.42 2.90 3.00 2.95 -
P/RPS 1.26 1.36 1.64 1.31 1.62 1.42 1.64 -16.10%
P/EPS 256.79 28.75 46.97 31.15 56.09 39.47 92.48 97.43%
EY 0.39 3.48 2.13 3.21 1.78 2.53 1.08 -49.25%
DY 0.00 91.23 0.00 4.13 0.00 1.67 0.00 -
P/NAPS 0.82 0.57 0.59 0.63 0.77 0.80 0.79 2.51%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 10/08/06 10/05/06 27/02/06 09/11/05 25/07/05 09/05/05 -
Price 2.29 2.45 2.43 2.32 2.80 3.00 3.10 -
P/RPS 1.39 1.46 1.66 1.26 1.57 1.42 1.72 -13.22%
P/EPS 282.72 30.90 47.55 29.86 54.16 39.47 97.18 103.65%
EY 0.35 3.24 2.10 3.35 1.85 2.53 1.03 -51.27%
DY 0.00 84.90 0.00 4.31 0.00 1.67 0.00 -
P/NAPS 0.90 0.61 0.60 0.61 0.75 0.80 0.83 5.54%

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