[CBIP] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[CBIP] CB INDUSTRIAL PRODUCT HOLDING
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -18.38%
YoY- -10.71%
Quarter Report
Latest QR
Upcoming QR
CBIP's Result
CBIP's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 47,083 58,210 51,178 41,557 40,382 47,077 59,467 -14.42%
PBT 6,415 7,730 6,155 3,970 5,202 6,596 6,977 -5.44%
Tax -598 -69 -1,433 -1,129 -1,933 -1,940 -2,445 -60.92%
NP 5,817 7,661 4,722 2,841 3,269 4,656 4,532 18.12%
-
NP to SH 5,768 7,638 4,516 2,668 3,269 4,656 4,532 17.45%
-
Tax Rate 9.32% 0.89% 23.28% 28.44% 37.16% 29.41% 35.04% -
Total Cost 41,266 50,549 46,456 38,716 37,113 42,421 54,935 -17.37%
-
Net Worth 123,122 101,385 94,676 77,816 43,337 42,851 76,031 37.94%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 123,122 101,385 94,676 77,816 43,337 42,851 76,031 37.94%
NOSH 133,828 115,210 132,726 131,206 43,736 42,851 42,714 114.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.35% 13.16% 9.23% 6.84% 8.10% 9.89% 7.62% -
ROE 4.68% 7.53% 4.77% 3.43% 7.54% 10.87% 5.96% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 35.18 50.52 43.24 41.12 93.18 109.86 139.22 -60.06%
EPS 4.31 6.57 4.05 2.64 3.77 5.45 10.61 -45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.88 0.80 0.77 1.00 1.00 1.78 -35.62%
Adjusted Per Share Value based on latest NOSH - 131,206
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.75 10.81 9.51 7.72 7.50 8.75 11.05 -14.42%
EPS 1.07 1.42 0.84 0.50 0.61 0.87 0.84 17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2287 0.1884 0.1759 0.1446 0.0805 0.0796 0.1413 37.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 0.66 0.64 0.62 0.60 0.83 0.87 -
P/RPS 2.84 1.31 1.48 1.51 0.64 0.76 0.62 176.07%
P/EPS 23.20 9.96 16.77 23.48 7.95 7.64 8.20 100.16%
EY 4.31 10.04 5.96 4.26 12.57 13.09 12.20 -50.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.75 0.80 0.81 0.60 0.83 0.49 70.48%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 12/06/06 28/02/06 29/11/05 25/08/05 31/05/05 28/02/05 18/11/04 -
Price 1.22 0.70 0.67 0.67 1.10 0.90 0.84 -
P/RPS 3.47 1.39 1.55 1.63 1.18 0.82 0.60 222.53%
P/EPS 28.31 10.56 17.56 25.38 14.58 8.28 7.92 133.96%
EY 3.53 9.47 5.70 3.94 6.86 12.07 12.63 -57.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.80 0.84 0.87 1.10 0.90 0.47 100.19%

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