[COCOLND] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.42%
YoY- 50.09%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 136,112 128,672 124,508 114,072 93,914 0 -
PBT 28,884 8,728 12,330 12,112 7,822 0 -
Tax -6,590 -2,082 -2,260 -2,194 -1,214 0 -
NP 22,294 6,646 10,070 9,918 6,608 0 -
-
NP to SH 22,294 6,646 10,070 9,918 6,608 0 -
-
Tax Rate 22.82% 23.85% 18.33% 18.11% 15.52% - -
Total Cost 113,818 122,026 114,438 104,154 87,306 0 -
-
Net Worth 99,591 86,374 82,717 98,459 67,336 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 11,998 - - - - - -
Div Payout % 53.82% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 99,591 86,374 82,717 98,459 67,336 0 -
NOSH 119,989 119,963 119,880 120,072 89,782 0 -
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.38% 5.17% 8.09% 8.69% 7.04% 0.00% -
ROE 22.39% 7.69% 12.17% 10.07% 9.81% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 113.44 107.26 103.86 95.00 104.60 0.00 -
EPS 18.58 5.54 8.40 8.26 7.36 0.00 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.72 0.69 0.82 0.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,138
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 29.74 28.12 27.21 24.93 20.52 0.00 -
EPS 4.87 1.45 2.20 2.17 1.44 0.00 -
DPS 2.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.1888 0.1808 0.2152 0.1472 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.72 0.63 1.05 0.62 0.71 0.00 -
P/RPS 0.63 0.59 1.01 0.65 0.68 0.00 -
P/EPS 3.88 11.37 12.50 7.51 9.65 0.00 -
EY 25.81 8.79 8.00 13.32 10.37 0.00 -
DY 13.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 1.52 0.76 0.95 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/09 27/08/08 10/08/07 28/08/06 25/08/05 - -
Price 1.16 0.59 1.09 0.56 0.69 0.00 -
P/RPS 1.02 0.55 1.05 0.59 0.66 0.00 -
P/EPS 6.24 10.65 12.98 6.78 9.38 0.00 -
EY 16.02 9.39 7.71 14.75 10.67 0.00 -
DY 8.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.82 1.58 0.68 0.92 0.00 -

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