[CCK] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -29.64%
YoY- -9.59%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 64,225 57,365 57,256 55,426 56,129 55,902 51,630 15.64%
PBT 3,229 1,735 704 1,413 1,949 739 492 250.13%
Tax -1,049 -513 -401 -499 -650 -493 -360 103.87%
NP 2,180 1,222 303 914 1,299 246 132 547.41%
-
NP to SH 2,153 1,167 303 914 1,299 246 132 542.06%
-
Tax Rate 32.49% 29.57% 56.96% 35.31% 33.35% 66.71% 73.17% -
Total Cost 62,045 56,143 56,953 54,512 54,830 55,656 51,498 13.21%
-
Net Worth 87,512 84,917 83,945 84,942 84,111 81,179 80,666 5.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 87,512 84,917 83,945 84,942 84,111 81,179 80,666 5.57%
NOSH 49,722 49,659 49,672 49,673 49,770 49,200 48,888 1.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.39% 2.13% 0.53% 1.65% 2.31% 0.44% 0.26% -
ROE 2.46% 1.37% 0.36% 1.08% 1.54% 0.30% 0.16% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 129.17 115.52 115.27 111.58 112.78 113.62 105.61 14.35%
EPS 4.33 2.35 0.61 1.84 2.61 0.50 0.27 534.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.71 1.69 1.71 1.69 1.65 1.65 4.39%
Adjusted Per Share Value based on latest NOSH - 49,673
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.18 9.10 9.08 8.79 8.90 8.86 8.19 15.58%
EPS 0.34 0.19 0.05 0.14 0.21 0.04 0.02 560.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1387 0.1346 0.1331 0.1347 0.1334 0.1287 0.1279 5.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.66 0.62 0.58 0.56 0.59 0.60 0.65 -
P/RPS 0.51 0.54 0.50 0.50 0.52 0.53 0.62 -12.19%
P/EPS 15.24 26.38 95.08 30.43 22.61 120.00 240.74 -84.08%
EY 6.56 3.79 1.05 3.29 4.42 0.83 0.42 523.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.34 0.33 0.35 0.36 0.39 -1.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 15/06/05 27/05/05 26/11/04 25/08/04 26/05/04 -
Price 0.64 0.64 0.62 0.62 0.67 0.52 0.55 -
P/RPS 0.50 0.55 0.54 0.56 0.59 0.46 0.52 -2.57%
P/EPS 14.78 27.23 101.64 33.70 25.67 104.00 203.70 -82.57%
EY 6.77 3.67 0.98 2.97 3.90 0.96 0.49 474.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.37 0.36 0.40 0.32 0.33 5.96%

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