[COCOLND] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 58.47%
YoY- -8.22%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 94,974 90,421 89,114 70,664 66,088 0 -
PBT 6,600 9,266 10,588 6,024 7,190 0 -
Tax -1,840 -2,299 -2,124 -788 -1,485 0 -
NP 4,760 6,967 8,464 5,236 5,705 0 -
-
NP to SH 4,760 6,967 8,464 5,236 5,705 0 -
-
Tax Rate 27.88% 24.81% 20.06% 13.08% 20.65% - -
Total Cost 90,214 83,454 80,650 65,428 60,383 0 -
-
Net Worth 87,526 85,138 78,036 65,449 56,809 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,795 - 4,802 3,586 - - -
Div Payout % 100.76% - 56.74% 68.49% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 87,526 85,138 78,036 65,449 56,809 0 -
NOSH 119,899 119,913 120,056 89,657 80,014 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.01% 7.71% 9.50% 7.41% 8.63% 0.00% -
ROE 5.44% 8.18% 10.85% 8.00% 10.04% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 79.21 75.40 74.23 78.82 82.60 0.00 -
EPS 3.97 5.81 7.05 5.84 7.13 0.00 -
DPS 4.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 0.73 0.71 0.65 0.73 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,860
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.75 19.76 19.47 15.44 14.44 0.00 -
EPS 1.04 1.52 1.85 1.14 1.25 0.00 -
DPS 1.05 0.00 1.05 0.78 0.00 0.00 -
NAPS 0.1913 0.1861 0.1705 0.143 0.1241 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.58 0.75 0.60 0.63 0.00 0.00 -
P/RPS 0.73 0.99 0.81 0.80 0.00 0.00 -
P/EPS 14.61 12.91 8.51 10.79 0.00 0.00 -
EY 6.84 7.75 11.75 9.27 0.00 0.00 -
DY 6.90 0.00 6.67 6.35 0.00 0.00 -
P/NAPS 0.79 1.06 0.92 0.86 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/08 26/11/07 27/11/06 24/11/05 12/01/05 - -
Price 0.50 0.77 0.86 0.61 0.00 0.00 -
P/RPS 0.63 1.02 1.16 0.77 0.00 0.00 -
P/EPS 12.59 13.25 12.20 10.45 0.00 0.00 -
EY 7.94 7.55 8.20 9.57 0.00 0.00 -
DY 8.00 0.00 4.65 6.56 0.00 0.00 -
P/NAPS 0.68 1.08 1.32 0.84 0.00 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