[CCM] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 62.16%
YoY- 421.63%
Quarter Report
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 766,009 992,424 642,655 496,473 412,137 326,731 296,575 17.11%
PBT 7,344 71,352 43,843 84,669 28,502 134,874 44,119 -25.81%
Tax -2,971 -20,632 -12,215 -11,675 -9,399 -8,695 -8,783 -16.51%
NP 4,373 50,720 31,628 72,994 19,103 126,179 35,336 -29.38%
-
NP to SH 498 41,328 22,246 64,839 12,430 126,179 35,336 -50.82%
-
Tax Rate 40.45% 28.92% 27.86% 13.79% 32.98% 6.45% 19.91% -
Total Cost 761,636 941,704 611,027 423,479 393,034 200,552 261,239 19.50%
-
Net Worth 780,200 757,277 712,659 713,190 604,702 580,091 505,301 7.50%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 32,224 23,624 34,509 22,396 25,221 30,177 -
Div Payout % - 77.97% 106.19% 53.22% 180.18% 19.99% 85.40% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 780,200 757,277 712,659 713,190 604,702 580,091 505,301 7.50%
NOSH 415,000 402,807 393,734 383,435 373,273 360,305 350,903 2.83%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.57% 5.11% 4.92% 14.70% 4.64% 38.62% 11.91% -
ROE 0.06% 5.46% 3.12% 9.09% 2.06% 21.75% 6.99% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 184.58 246.38 163.22 129.48 110.41 90.68 84.52 13.89%
EPS 0.12 10.26 5.65 16.91 3.33 35.02 10.07 -52.17%
DPS 0.00 8.00 6.00 9.00 6.00 7.00 8.60 -
NAPS 1.88 1.88 1.81 1.86 1.62 1.61 1.44 4.53%
Adjusted Per Share Value based on latest NOSH - 383,549
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 456.78 591.80 383.23 296.06 245.76 194.84 176.85 17.11%
EPS 0.30 24.64 13.27 38.66 7.41 75.24 21.07 -50.73%
DPS 0.00 19.22 14.09 20.58 13.36 15.04 18.00 -
NAPS 4.6525 4.5158 4.2497 4.2529 3.6059 3.4592 3.0132 7.50%
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 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.33 2.84 3.24 3.14 2.45 2.02 1.47 -
P/RPS 1.26 1.15 1.99 2.43 2.22 2.23 1.74 -5.23%
P/EPS 1,941.67 27.68 57.35 18.57 73.57 5.77 14.60 125.76%
EY 0.05 3.61 1.74 5.39 1.36 17.34 6.85 -55.92%
DY 0.00 2.82 1.85 2.87 2.45 3.47 5.85 -
P/NAPS 1.24 1.51 1.79 1.69 1.51 1.25 1.02 3.30%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 28/08/07 25/08/06 18/08/05 20/08/04 07/08/03 -
Price 2.51 2.82 2.90 3.38 2.93 2.13 1.50 -
P/RPS 1.36 1.14 1.78 2.61 2.65 2.35 1.77 -4.29%
P/EPS 2,091.67 27.49 51.33 19.99 87.99 6.08 14.90 127.80%
EY 0.05 3.64 1.95 5.00 1.14 16.44 6.71 -55.77%
DY 0.00 2.84 2.07 2.66 2.05 3.29 5.73 -
P/NAPS 1.34 1.50 1.60 1.82 1.81 1.32 1.04 4.31%

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