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

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.07%
YoY- -11.46%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 30,638 28,167 32,078 23,707 22,534 0 -
PBT 2,236 3,101 4,532 2,113 2,742 0 -
Tax -799 -1,169 -1,027 -181 -560 0 -
NP 1,437 1,932 3,505 1,932 2,182 0 -
-
NP to SH 1,437 1,932 3,505 1,932 2,182 0 -
-
Tax Rate 35.73% 37.70% 22.66% 8.57% 20.42% - -
Total Cost 29,201 26,235 28,573 21,775 20,352 0 -
-
Net Worth 87,417 85,199 78,022 65,598 56,747 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,789 - 4,801 3,594 - - -
Div Payout % 333.33% - 136.99% 186.05% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 87,417 85,199 78,022 65,598 56,747 0 -
NOSH 119,749 119,999 120,034 89,860 79,926 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.69% 6.86% 10.93% 8.15% 9.68% 0.00% -
ROE 1.64% 2.27% 4.49% 2.95% 3.85% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.58 23.47 26.72 26.38 28.19 0.00 -
EPS 1.20 1.61 2.92 2.15 2.73 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 6.70 6.16 7.01 5.18 4.92 0.00 -
EPS 0.31 0.42 0.77 0.42 0.48 0.00 -
DPS 1.05 0.00 1.05 0.79 0.00 0.00 -
NAPS 0.191 0.1862 0.1705 0.1434 0.124 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 2.27 3.20 2.25 2.39 0.00 0.00 -
P/EPS 48.33 46.58 20.55 29.30 0.00 0.00 -
EY 2.07 2.15 4.87 3.41 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 1.95 3.28 3.22 2.31 0.00 0.00 -
P/EPS 41.67 47.83 29.45 28.37 0.00 0.00 -
EY 2.40 2.09 3.40 3.52 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