[CCM] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -5123.26%
YoY- -106.34%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 890,385 1,001,078 1,142,074 1,189,879 1,273,849 1,288,566 1,374,037 -25.13%
PBT 41,120 35,272 -2,173 8,473 20,159 20,850 66,753 -27.62%
Tax -74,493 -70,695 -3,629 -4,688 -9,376 -9,313 -9,457 296.38%
NP -33,373 -35,423 -5,802 3,785 10,783 11,537 57,296 -
-
NP to SH -42,332 -42,514 -13,561 -2,160 43 647 34,983 -
-
Tax Rate 181.16% 200.43% - 55.33% 46.51% 44.67% 14.17% -
Total Cost 923,758 1,036,501 1,147,876 1,186,094 1,263,066 1,277,029 1,316,741 -21.06%
-
Net Worth 744,823 755,276 825,359 825,734 823,399 832,041 838,765 -7.62%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 744,823 755,276 825,359 825,734 823,399 832,041 838,765 -7.62%
NOSH 459,767 457,743 456,000 461,304 460,000 470,079 458,341 0.20%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -3.75% -3.54% -0.51% 0.32% 0.85% 0.90% 4.17% -
ROE -5.68% -5.63% -1.64% -0.26% 0.01% 0.08% 4.17% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 193.66 218.70 250.45 257.94 276.92 274.12 299.78 -25.29%
EPS -9.21 -9.29 -2.97 -0.47 0.01 0.14 7.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.65 1.81 1.79 1.79 1.77 1.83 -7.81%
Adjusted Per Share Value based on latest NOSH - 461,304
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 530.95 596.96 681.04 709.55 759.62 768.39 819.36 -25.13%
EPS -25.24 -25.35 -8.09 -1.29 0.03 0.39 20.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4415 4.5038 4.9218 4.924 4.9101 4.9616 5.0017 -7.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.07 0.90 1.10 1.10 1.10 1.05 1.13 -
P/RPS 0.55 0.41 0.44 0.43 0.40 0.38 0.38 27.98%
P/EPS -11.62 -9.69 -36.99 -234.92 11,767.44 762.88 14.81 -
EY -8.60 -10.32 -2.70 -0.43 0.01 0.13 6.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.55 0.61 0.61 0.61 0.59 0.62 4.26%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 04/06/15 26/02/15 27/11/14 29/08/14 27/05/14 27/02/14 29/11/13 -
Price 1.01 1.00 1.09 1.10 1.10 1.11 1.06 -
P/RPS 0.52 0.46 0.44 0.43 0.40 0.40 0.35 30.23%
P/EPS -10.97 -10.77 -36.65 -234.92 11,767.44 806.47 13.89 -
EY -9.12 -9.29 -2.73 -0.43 0.01 0.12 7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.60 0.61 0.61 0.63 0.58 4.55%

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