[CCK] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -66.85%
YoY- 129.55%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 60,328 64,225 57,365 57,256 55,426 56,129 55,902 5.19%
PBT 3,158 3,229 1,735 704 1,413 1,949 739 162.64%
Tax -855 -1,049 -513 -401 -499 -650 -493 44.20%
NP 2,303 2,180 1,222 303 914 1,299 246 342.38%
-
NP to SH 2,275 2,153 1,167 303 914 1,299 246 338.80%
-
Tax Rate 27.07% 32.49% 29.57% 56.96% 35.31% 33.35% 66.71% -
Total Cost 58,025 62,045 56,143 56,953 54,512 54,830 55,656 2.81%
-
Net Worth 90,601 87,512 84,917 83,945 84,942 84,111 81,179 7.57%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 90,601 87,512 84,917 83,945 84,942 84,111 81,179 7.57%
NOSH 49,781 49,722 49,659 49,672 49,673 49,770 49,200 0.78%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.82% 3.39% 2.13% 0.53% 1.65% 2.31% 0.44% -
ROE 2.51% 2.46% 1.37% 0.36% 1.08% 1.54% 0.30% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 121.19 129.17 115.52 115.27 111.58 112.78 113.62 4.38%
EPS 4.57 4.33 2.35 0.61 1.84 2.61 0.50 335.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.76 1.71 1.69 1.71 1.69 1.65 6.73%
Adjusted Per Share Value based on latest NOSH - 49,672
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.56 10.18 9.10 9.08 8.79 8.90 8.86 5.18%
EPS 0.36 0.34 0.19 0.05 0.14 0.21 0.04 330.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1436 0.1387 0.1346 0.1331 0.1347 0.1334 0.1287 7.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.68 0.66 0.62 0.58 0.56 0.59 0.60 -
P/RPS 0.56 0.51 0.54 0.50 0.50 0.52 0.53 3.72%
P/EPS 14.88 15.24 26.38 95.08 30.43 22.61 120.00 -75.03%
EY 6.72 6.56 3.79 1.05 3.29 4.42 0.83 301.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.36 0.34 0.33 0.35 0.36 1.83%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 26/08/05 15/06/05 27/05/05 26/11/04 25/08/04 -
Price 0.62 0.64 0.64 0.62 0.62 0.67 0.52 -
P/RPS 0.51 0.50 0.55 0.54 0.56 0.59 0.46 7.10%
P/EPS 13.57 14.78 27.23 101.64 33.70 25.67 104.00 -74.17%
EY 7.37 6.77 3.67 0.98 2.97 3.90 0.96 287.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.37 0.37 0.36 0.40 0.32 4.11%

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