[CCK] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 86.36%
YoY- -81.12%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 62,626 57,772 57,365 55,902 53,392 42,262 45,101 5.62%
PBT 4,415 2,880 1,735 739 1,377 1,320 813 32.56%
Tax -1,013 153 -513 -493 -96 -462 -385 17.48%
NP 3,402 3,033 1,222 246 1,281 858 428 41.24%
-
NP to SH 3,351 2,986 1,167 246 1,303 858 428 40.89%
-
Tax Rate 22.94% -5.31% 29.57% 66.71% 6.97% 35.00% 47.36% -
Total Cost 59,224 54,739 56,143 55,656 52,111 41,404 44,673 4.80%
-
Net Worth 100,081 94,556 84,917 81,179 81,311 77,368 76,144 4.65%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 100,081 94,556 84,917 81,179 81,311 77,368 76,144 4.65%
NOSH 49,791 49,766 49,659 49,200 50,503 49,595 49,767 0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.43% 5.25% 2.13% 0.44% 2.40% 2.03% 0.95% -
ROE 3.35% 3.16% 1.37% 0.30% 1.60% 1.11% 0.56% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 125.78 116.09 115.52 113.62 105.72 85.21 90.62 5.61%
EPS 6.73 6.00 2.35 0.50 2.58 1.73 0.86 40.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.90 1.71 1.65 1.61 1.56 1.53 4.65%
Adjusted Per Share Value based on latest NOSH - 49,200
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.93 9.16 9.10 8.86 8.47 6.70 7.15 5.62%
EPS 0.53 0.47 0.19 0.04 0.21 0.14 0.07 40.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.1499 0.1346 0.1287 0.1289 0.1227 0.1207 4.66%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.90 0.66 0.62 0.60 0.63 0.60 0.62 -
P/RPS 0.72 0.57 0.54 0.53 0.60 0.70 0.68 0.95%
P/EPS 13.37 11.00 26.38 120.00 24.42 34.68 72.09 -24.47%
EY 7.48 9.09 3.79 0.83 4.10 2.88 1.39 32.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.36 0.36 0.39 0.38 0.41 1.56%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 14/08/07 28/08/06 26/08/05 25/08/04 27/08/03 29/08/02 29/08/01 -
Price 0.89 0.64 0.64 0.52 0.68 0.65 0.70 -
P/RPS 0.71 0.55 0.55 0.46 0.64 0.76 0.77 -1.34%
P/EPS 13.22 10.67 27.23 104.00 26.36 37.57 81.40 -26.12%
EY 7.56 9.38 3.67 0.96 3.79 2.66 1.23 35.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.34 0.37 0.32 0.42 0.42 0.46 -0.73%

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