[CHOOBEE] QoQ Cumulative Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 231,399 121,442 75,370 443,139 340,332 226,997 121,423 53.53% QoQ % 90.54% 61.13% -82.99% 30.21% 49.93% 86.95% - Horiz. % 190.57% 100.02% 62.07% 364.95% 280.29% 186.95% 100.00%
PBT 8,438 3,317 4,029 -948 595 2,260 -339 - QoQ % 154.39% -17.67% 525.00% -259.33% -73.67% 766.67% - Horiz. % -2,489.09% -978.47% -1,188.50% 279.65% -175.52% -666.67% 100.00%
Tax -474 669 -405 -169 -565 -537 -151 113.94% QoQ % -170.85% 265.19% -139.64% 70.09% -5.21% -255.63% - Horiz. % 313.91% -443.05% 268.21% 111.92% 374.17% 355.63% 100.00%
NP 7,964 3,986 3,624 -1,117 30 1,723 -490 - QoQ % 99.80% 9.99% 424.44% -3,823.33% -98.26% 451.63% - Horiz. % -1,625.31% -813.47% -739.59% 227.96% -6.12% -351.63% 100.00%
NP to SH 7,964 3,986 3,624 -1,117 30 1,723 -490 - QoQ % 99.80% 9.99% 424.44% -3,823.33% -98.26% 451.63% - Horiz. % -1,625.31% -813.47% -739.59% 227.96% -6.12% -351.63% 100.00%
Tax Rate 5.62 % -20.17 % 10.05 % - % 94.96 % 23.76 % - % - QoQ % 127.86% -300.70% 0.00% 0.00% 299.66% 0.00% - Horiz. % 23.65% -84.89% 42.30% 0.00% 399.66% 100.00% -
Total Cost 223,435 117,456 71,746 444,256 340,302 225,274 121,913 49.60% QoQ % 90.23% 63.71% -83.85% 30.55% 51.06% 84.78% - Horiz. % 183.27% 96.34% 58.85% 364.40% 279.14% 184.78% 100.00%
Net Worth 508,535 504,613 504,613 500,692 501,999 503,306 507,228 0.17% QoQ % 0.78% 0.00% 0.78% -0.26% -0.26% -0.77% - Horiz. % 100.26% 99.48% 99.48% 98.71% 98.97% 99.23% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 6,536 6,536 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
Div Payout % - % - % - % - % 21,788.17 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 508,535 504,613 504,613 500,692 501,999 503,306 507,228 0.17% QoQ % 0.78% 0.00% 0.78% -0.26% -0.26% -0.77% - Horiz. % 100.26% 99.48% 99.48% 98.71% 98.97% 99.23% 100.00%
NOSH 130,729 130,729 130,729 130,729 130,729 130,729 130,729 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.44 % 3.28 % 4.81 % -0.25 % 0.01 % 0.76 % -0.40 % - QoQ % 4.88% -31.81% 2,024.00% -2,600.00% -98.68% 290.00% - Horiz. % -860.00% -820.00% -1,202.50% 62.50% -2.50% -190.00% 100.00%
ROE 1.57 % 0.79 % 0.72 % -0.22 % 0.01 % 0.34 % -0.10 % - QoQ % 98.73% 9.72% 427.27% -2,300.00% -97.06% 440.00% - Horiz. % -1,570.00% -790.00% -720.00% 220.00% -10.00% -340.00% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 177.01 92.90 57.65 338.98 260.33 173.64 92.88 53.53% QoQ % 90.54% 61.14% -82.99% 30.21% 49.93% 86.95% - Horiz. % 190.58% 100.02% 62.07% 364.97% 280.29% 186.95% 100.00%
EPS 6.09 3.05 2.77 -0.85 0.02 1.32 -0.37 - QoQ % 99.67% 10.11% 425.88% -4,350.00% -98.48% 456.76% - Horiz. % -1,645.95% -824.32% -748.65% 229.73% -5.41% -356.76% 100.00%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 3.8900 3.8600 3.8600 3.8300 3.8400 3.8500 3.8800 0.17% QoQ % 0.78% 0.00% 0.78% -0.26% -0.26% -0.77% - Horiz. % 100.26% 99.48% 99.48% 98.71% 98.97% 99.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 175.71 92.22 57.23 336.50 258.43 172.37 92.20 53.53% QoQ % 90.53% 61.14% -82.99% 30.21% 49.93% 86.95% - Horiz. % 190.57% 100.02% 62.07% 364.97% 280.29% 186.95% 100.00%
EPS 6.05 3.03 2.75 -0.85 0.02 1.31 -0.37 - QoQ % 99.67% 10.18% 423.53% -4,350.00% -98.47% 454.05% - Horiz. % -1,635.14% -818.92% -743.24% 229.73% -5.41% -354.05% 100.00%
DPS 0.00 0.00 0.00 4.96 4.96 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 3.8616 3.8318 3.8318 3.8021 3.8120 3.8219 3.8517 0.17% QoQ % 0.78% 0.00% 0.78% -0.26% -0.26% -0.77% - Horiz. % 100.26% 99.48% 99.48% 98.71% 98.97% 99.23% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.9600 0.9300 0.7950 1.2300 1.4300 1.5100 1.5800 -
P/RPS 0.54 1.00 1.38 0.36 0.55 0.87 1.70 -53.35% QoQ % -46.00% -27.54% 283.33% -34.55% -36.78% -48.82% - Horiz. % 31.76% 58.82% 81.18% 21.18% 32.35% 51.18% 100.00%
P/EPS 15.76 30.50 28.68 -143.95 6,231.42 114.57 -421.53 - QoQ % -48.33% 6.35% 119.92% -102.31% 5,338.96% 127.18% - Horiz. % -3.74% -7.24% -6.80% 34.15% -1,478.29% -27.18% 100.00%
EY 6.35 3.28 3.49 -0.69 0.02 0.87 -0.24 - QoQ % 93.60% -6.02% 605.80% -3,550.00% -97.70% 462.50% - Horiz. % -2,645.83% -1,366.67% -1,454.17% 287.50% -8.33% -362.50% 100.00%
DY 0.00 0.00 0.00 4.07 3.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 16.29% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 116.29% 100.00% - -
P/NAPS 0.25 0.24 0.21 0.32 0.37 0.39 0.41 -28.03% QoQ % 4.17% 14.29% -34.38% -13.51% -5.13% -4.88% - Horiz. % 60.98% 58.54% 51.22% 78.05% 90.24% 95.12% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 28/08/20 11/06/20 28/02/20 27/11/19 23/08/19 24/05/19 -
Price 1.0500 1.0800 0.9200 1.1800 1.3200 1.3900 1.5000 -
P/RPS 0.59 1.16 1.60 0.35 0.51 0.80 1.61 -48.70% QoQ % -49.14% -27.50% 357.14% -31.37% -36.25% -50.31% - Horiz. % 36.65% 72.05% 99.38% 21.74% 31.68% 49.69% 100.00%
P/EPS 17.24 35.42 33.19 -138.10 5,752.08 105.46 -400.19 - QoQ % -51.33% 6.72% 124.03% -102.40% 5,354.28% 126.35% - Horiz. % -4.31% -8.85% -8.29% 34.51% -1,437.34% -26.35% 100.00%
EY 5.80 2.82 3.01 -0.72 0.02 0.95 -0.25 - QoQ % 105.67% -6.31% 518.06% -3,700.00% -97.89% 480.00% - Horiz. % -2,320.00% -1,128.00% -1,204.00% 288.00% -8.00% -380.00% 100.00%
DY 0.00 0.00 0.00 4.24 3.79 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 11.87% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 111.87% 100.00% - -
P/NAPS 0.27 0.28 0.24 0.31 0.34 0.36 0.39 -21.69% QoQ % -3.57% 16.67% -22.58% -8.82% -5.56% -7.69% - Horiz. % 69.23% 71.79% 61.54% 79.49% 87.18% 92.31% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q2 2020 Financial Statement (1).pdf 
