[CCB] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[CCB] CYCLE & CARRIAGE BINTANG BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 55.85%
YoY- -20.55%
Quarter Report
Latest QR
Upcoming QR
CCB's Result
CCB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 180,126 181,943 178,670 208,029 207,603 190,511 119,866 -0.43%
PBT 7,382 3,261 9,462 25,029 35,154 19,344 16,862 0.88%
Tax -2,174 -1,870 -2,391 -7,189 -12,701 -6,236 -130 -2.95%
NP 5,208 1,391 7,071 17,840 22,453 13,108 16,732 1.24%
-
NP to SH 5,208 1,391 7,071 17,840 22,453 13,108 16,732 1.24%
-
Tax Rate 29.45% 57.34% 25.27% 28.72% 36.13% 32.24% 0.77% -
Total Cost 174,918 180,552 171,599 190,189 185,150 177,403 103,134 -0.56%
-
Net Worth 378,018 370,505 662,447 630,405 596,789 546,882 526,470 0.35%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 378,018 370,505 662,447 630,405 596,789 546,882 526,470 0.35%
NOSH 100,735 100,724 98,072 97,988 97,834 97,675 97,118 -0.03%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.89% 0.76% 3.96% 8.58% 10.82% 6.88% 13.96% -
ROE 1.38% 0.38% 1.07% 2.83% 3.76% 2.40% 3.18% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 178.81 180.63 182.18 212.30 212.20 195.05 123.42 -0.39%
EPS 5.17 1.38 7.21 18.21 22.95 13.42 17.22 1.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7526 3.6784 6.7547 6.4335 6.10 5.599 5.4209 0.39%
Adjusted Per Share Value based on latest NOSH - 97,988
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 178.79 180.60 177.35 206.49 206.07 189.10 118.98 -0.43%
EPS 5.17 1.38 7.02 17.71 22.29 13.01 16.61 1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7522 3.6777 6.5755 6.2574 5.9238 5.4284 5.2258 0.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.90 3.20 5.40 4.46 4.66 6.30 0.00 -
P/RPS 1.62 1.77 2.96 2.10 2.20 3.23 0.00 -100.00%
P/EPS 56.09 231.72 74.90 24.50 20.31 46.94 0.00 -100.00%
EY 1.78 0.43 1.34 4.08 4.92 2.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.87 0.80 0.69 0.76 1.13 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 09/11/05 29/10/04 28/10/03 25/11/02 15/11/01 22/11/00 25/11/99 -
Price 2.80 3.20 5.25 4.60 4.90 6.10 0.00 -
P/RPS 1.57 1.77 2.88 2.17 2.31 3.13 0.00 -100.00%
P/EPS 54.16 231.72 72.82 25.27 21.35 45.45 0.00 -100.00%
EY 1.85 0.43 1.37 3.96 4.68 2.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.87 0.78 0.72 0.80 1.09 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