[COCOLND] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
12-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 120,546 118,712 94,499 22,534 74.89%
PBT 12,962 14,796 7,925 2,742 67.82%
Tax -2,260 -3,207 -840 -560 59.21%
NP 10,702 11,589 7,085 2,182 69.90%
-
NP to SH 10,702 11,589 7,085 2,182 69.90%
-
Tax Rate 17.44% 21.67% 10.60% 20.42% -
Total Cost 109,844 107,123 87,414 20,352 75.41%
-
Net Worth 85,199 78,022 0 56,747 14.50%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 3,594 - -
Div Payout % - - 50.73% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 85,199 78,022 0 56,747 14.50%
NOSH 119,999 120,034 89,860 79,926 14.50%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.88% 9.76% 7.50% 9.68% -
ROE 12.56% 14.85% 0.00% 3.85% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 100.46 98.90 105.16 28.19 52.74%
EPS 8.92 9.65 7.88 2.73 48.38%
DPS 0.00 0.00 4.00 0.00 -
NAPS 0.71 0.65 0.00 0.71 0.00%
Adjusted Per Share Value based on latest NOSH - 79,926
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.34 25.94 20.65 4.92 74.93%
EPS 2.34 2.53 1.55 0.48 69.56%
DPS 0.00 0.00 0.79 0.00 -
NAPS 0.1862 0.1705 0.00 0.124 14.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 - -
Price 0.75 0.60 0.63 0.00 -
P/RPS 0.75 0.61 0.60 0.00 -
P/EPS 8.41 6.21 7.99 0.00 -
EY 11.89 16.09 12.51 0.00 -
DY 0.00 0.00 6.35 0.00 -
P/NAPS 1.06 0.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/07 27/11/06 24/11/05 - -
Price 0.77 0.86 0.61 0.00 -
P/RPS 0.77 0.87 0.58 0.00 -
P/EPS 8.63 8.91 7.74 0.00 -
EY 11.58 11.23 12.93 0.00 -
DY 0.00 0.00 6.56 0.00 -
P/NAPS 1.08 1.32 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