[CCM] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -78.31%
YoY- 151.86%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
Revenue 302,399 198,943 184,578 147,881 138,045 151,478 146,147 -0.78%
PBT 38,539 72,658 19,058 9,269 3,864 21,197 15,081 -1.01%
Tax -6,240 -6,633 -6,358 -3,373 -1,523 -3,692 -5,624 -0.11%
NP 32,299 66,025 12,700 5,896 2,341 17,505 9,457 -1.32%
-
NP to SH 27,375 61,620 12,700 5,896 2,341 17,505 9,457 -1.14%
-
Tax Rate 16.19% 9.13% 33.36% 36.39% 39.42% 17.42% 37.29% -
Total Cost 270,100 132,918 171,878 141,985 135,704 133,973 136,690 -0.73%
-
Net Worth 719,989 643,121 580,571 480,804 503,669 48,228,060 0 -100.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
Net Worth 719,989 643,121 580,571 480,804 503,669 48,228,060 0 -100.00%
NOSH 385,021 373,907 362,857 350,952 354,696 178,622 178,433 -0.83%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
NP Margin 10.68% 33.19% 6.88% 3.99% 1.70% 11.56% 6.47% -
ROE 3.80% 9.58% 2.19% 1.23% 0.46% 0.04% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
RPS 78.54 53.21 50.87 42.14 38.92 84.80 81.91 0.04%
EPS 7.11 16.48 3.50 1.68 0.66 9.80 5.30 -0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.72 1.60 1.37 1.42 270.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 350,952
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
RPS 180.33 118.63 110.07 88.18 82.32 90.33 87.15 -0.78%
EPS 16.32 36.75 7.57 3.52 1.40 10.44 5.64 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2934 3.835 3.462 2.8671 3.0035 287.5922 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 3.28 2.76 2.11 2.06 1.53 0.00 0.00 -
P/RPS 4.18 5.19 4.15 4.89 3.93 0.00 0.00 -100.00%
P/EPS 46.13 16.75 60.29 122.62 231.82 0.00 0.00 -100.00%
EY 2.17 5.97 1.66 0.82 0.43 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.60 1.32 1.50 1.08 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 30/09/98 CAGR
Date 27/11/06 24/11/05 25/11/04 06/11/03 14/11/02 04/11/99 - -
Price 3.34 2.70 2.21 2.04 1.50 0.00 0.00 -
P/RPS 4.25 5.07 4.34 4.84 3.85 0.00 0.00 -100.00%
P/EPS 46.98 16.38 63.14 121.43 227.27 0.00 0.00 -100.00%
EY 2.13 6.10 1.58 0.82 0.44 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.57 1.38 1.49 1.06 0.00 0.00 -100.00%

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