[CCM] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 172.53%
YoY- -90.15%
Quarter Report
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 992,424 642,655 496,473 412,137 326,731 296,575 251,203 25.70%
PBT 71,352 43,843 84,669 28,502 134,874 44,119 47,702 6.93%
Tax -20,632 -12,215 -11,675 -9,399 -8,695 -8,783 -4,771 27.61%
NP 50,720 31,628 72,994 19,103 126,179 35,336 42,931 2.81%
-
NP to SH 41,328 22,246 64,839 12,430 126,179 35,336 42,931 -0.63%
-
Tax Rate 28.92% 27.86% 13.79% 32.98% 6.45% 19.91% 10.00% -
Total Cost 941,704 611,027 423,479 393,034 200,552 261,239 208,272 28.56%
-
Net Worth 757,277 712,659 713,190 604,702 580,091 505,301 500,098 7.15%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 32,224 23,624 34,509 22,396 25,221 30,177 10,565 20.40%
Div Payout % 77.97% 106.19% 53.22% 180.18% 19.99% 85.40% 24.61% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 757,277 712,659 713,190 604,702 580,091 505,301 500,098 7.15%
NOSH 402,807 393,734 383,435 373,273 360,305 350,903 352,182 2.26%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.11% 4.92% 14.70% 4.64% 38.62% 11.91% 17.09% -
ROE 5.46% 3.12% 9.09% 2.06% 21.75% 6.99% 8.58% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 246.38 163.22 129.48 110.41 90.68 84.52 71.33 22.92%
EPS 10.26 5.65 16.91 3.33 35.02 10.07 12.19 -2.82%
DPS 8.00 6.00 9.00 6.00 7.00 8.60 3.00 17.74%
NAPS 1.88 1.81 1.86 1.62 1.61 1.44 1.42 4.78%
Adjusted Per Share Value based on latest NOSH - 372,938
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 591.80 383.23 296.06 245.76 194.84 176.85 149.80 25.70%
EPS 24.64 13.27 38.66 7.41 75.24 21.07 25.60 -0.63%
DPS 19.22 14.09 20.58 13.36 15.04 18.00 6.30 20.40%
NAPS 4.5158 4.2497 4.2529 3.6059 3.4592 3.0132 2.9822 7.15%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.84 3.24 3.14 2.45 2.02 1.47 1.80 -
P/RPS 1.15 1.99 2.43 2.22 2.23 1.74 2.52 -12.24%
P/EPS 27.68 57.35 18.57 73.57 5.77 14.60 14.77 11.02%
EY 3.61 1.74 5.39 1.36 17.34 6.85 6.77 -9.94%
DY 2.82 1.85 2.87 2.45 3.47 5.85 1.67 9.11%
P/NAPS 1.51 1.79 1.69 1.51 1.25 1.02 1.27 2.92%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 25/08/06 18/08/05 20/08/04 07/08/03 30/10/02 -
Price 2.82 2.90 3.38 2.93 2.13 1.50 1.69 -
P/RPS 1.14 1.78 2.61 2.65 2.35 1.77 2.37 -11.47%
P/EPS 27.49 51.33 19.99 87.99 6.08 14.90 13.86 12.07%
EY 3.64 1.95 5.00 1.14 16.44 6.71 7.21 -10.75%
DY 2.84 2.07 2.66 2.05 3.29 5.73 1.78 8.09%
P/NAPS 1.50 1.60 1.82 1.81 1.32 1.04 1.19 3.93%

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