[CCM] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -527.82%
YoY- -138.76%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 730,109 890,385 1,001,078 1,142,074 1,189,879 1,273,849 1,288,566 -31.59%
PBT 43,200 41,120 35,272 -2,173 8,473 20,159 20,850 62.74%
Tax -77,972 -74,493 -70,695 -3,629 -4,688 -9,376 -9,313 313.92%
NP -34,772 -33,373 -35,423 -5,802 3,785 10,783 11,537 -
-
NP to SH -44,141 -42,332 -42,514 -13,561 -2,160 43 647 -
-
Tax Rate 180.49% 181.16% 200.43% - 55.33% 46.51% 44.67% -
Total Cost 764,881 923,758 1,036,501 1,147,876 1,186,094 1,263,066 1,277,029 -29.01%
-
Net Worth 447,142 744,823 755,276 825,359 825,734 823,399 832,041 -33.97%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 11,178 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 447,142 744,823 755,276 825,359 825,734 823,399 832,041 -33.97%
NOSH 447,142 459,767 457,743 456,000 461,304 460,000 470,079 -3.28%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -4.76% -3.75% -3.54% -0.51% 0.32% 0.85% 0.90% -
ROE -9.87% -5.68% -5.63% -1.64% -0.26% 0.01% 0.08% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 163.28 193.66 218.70 250.45 257.94 276.92 274.12 -29.27%
EPS -9.87 -9.21 -9.29 -2.97 -0.47 0.01 0.14 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.62 1.65 1.81 1.79 1.79 1.77 -31.72%
Adjusted Per Share Value based on latest NOSH - 456,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 435.38 530.95 596.96 681.04 709.55 759.62 768.39 -31.59%
EPS -26.32 -25.24 -25.35 -8.09 -1.29 0.03 0.39 -
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6664 4.4415 4.5038 4.9218 4.924 4.9101 4.9616 -33.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.99 1.07 0.90 1.10 1.10 1.10 1.05 -
P/RPS 0.61 0.55 0.41 0.44 0.43 0.40 0.38 37.21%
P/EPS -10.03 -11.62 -9.69 -36.99 -234.92 11,767.44 762.88 -
EY -9.97 -8.60 -10.32 -2.70 -0.43 0.01 0.13 -
DY 2.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.66 0.55 0.61 0.61 0.61 0.59 41.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 04/06/15 26/02/15 27/11/14 29/08/14 27/05/14 27/02/14 -
Price 0.905 1.01 1.00 1.09 1.10 1.10 1.11 -
P/RPS 0.55 0.52 0.46 0.44 0.43 0.40 0.40 23.72%
P/EPS -9.17 -10.97 -10.77 -36.65 -234.92 11,767.44 806.47 -
EY -10.91 -9.12 -9.29 -2.73 -0.43 0.01 0.12 -
DY 2.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.62 0.61 0.60 0.61 0.61 0.63 27.86%

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