[CCM] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -69.91%
YoY- 115.4%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Revenue 360,855 302,399 198,943 184,578 147,881 138,045 151,478 -0.93%
PBT 28,180 38,539 72,658 19,058 9,269 3,864 21,197 -0.30%
Tax -8,812 -6,240 -6,633 -6,358 -3,373 -1,523 -3,692 -0.94%
NP 19,368 32,299 66,025 12,700 5,896 2,341 17,505 -0.10%
-
NP to SH 13,476 27,375 61,620 12,700 5,896 2,341 17,505 0.28%
-
Tax Rate 31.27% 16.19% 9.13% 33.36% 36.39% 39.42% 17.42% -
Total Cost 341,487 270,100 132,918 171,878 141,985 135,704 133,973 -1.01%
-
Net Worth 723,198 719,989 643,121 580,571 480,804 503,669 48,228,060 4.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Net Worth 723,198 719,989 643,121 580,571 480,804 503,669 48,228,060 4.66%
NOSH 395,190 385,021 373,907 362,857 350,952 354,696 178,622 -0.85%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
NP Margin 5.37% 10.68% 33.19% 6.88% 3.99% 1.70% 11.56% -
ROE 1.86% 3.80% 9.58% 2.19% 1.23% 0.46% 0.04% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 91.31 78.54 53.21 50.87 42.14 38.92 84.80 -0.08%
EPS 3.41 7.11 16.48 3.50 1.68 0.66 9.80 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.87 1.72 1.60 1.37 1.42 270.00 5.57%
Adjusted Per Share Value based on latest NOSH - 362,857
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 215.18 180.33 118.63 110.07 88.18 82.32 90.33 -0.93%
EPS 8.04 16.32 36.75 7.57 3.52 1.40 10.44 0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3126 4.2934 3.835 3.462 2.8671 3.0035 287.5922 4.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 2.97 3.28 2.76 2.11 2.06 1.53 0.00 -
P/RPS 3.25 4.18 5.19 4.15 4.89 3.93 0.00 -100.00%
P/EPS 87.10 46.13 16.75 60.29 122.62 231.82 0.00 -100.00%
EY 1.15 2.17 5.97 1.66 0.82 0.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.75 1.60 1.32 1.50 1.08 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 28/11/07 27/11/06 24/11/05 25/11/04 06/11/03 14/11/02 04/11/99 -
Price 2.84 3.34 2.70 2.21 2.04 1.50 0.00 -
P/RPS 3.11 4.25 5.07 4.34 4.84 3.85 0.00 -100.00%
P/EPS 83.28 46.98 16.38 63.14 121.43 227.27 0.00 -100.00%
EY 1.20 2.13 6.10 1.58 0.82 0.44 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.79 1.57 1.38 1.49 1.06 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