[CHOOBEE] QoQ Cumulative Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 340,332 226,997 121,423 500,258 382,148 237,193 114,602 106.47% QoQ % 49.93% 86.95% -75.73% 30.91% 61.11% 106.97% - Horiz. % 296.97% 198.07% 105.95% 436.52% 333.46% 206.97% 100.00%
PBT 595 2,260 -339 43,126 39,774 27,176 13,735 -87.64% QoQ % -73.67% 766.67% -100.79% 8.43% 46.36% 97.86% - Horiz. % 4.33% 16.45% -2.47% 313.99% 289.58% 197.86% 100.00%
Tax -565 -537 -151 -10,763 -9,739 -6,519 -3,324 -69.28% QoQ % -5.21% -255.63% 98.60% -10.51% -49.39% -96.12% - Horiz. % 17.00% 16.16% 4.54% 323.80% 292.99% 196.12% 100.00%
NP 30 1,723 -490 32,363 30,035 20,657 10,411 -97.97% QoQ % -98.26% 451.63% -101.51% 7.75% 45.40% 98.42% - Horiz. % 0.29% 16.55% -4.71% 310.85% 288.49% 198.42% 100.00%
NP to SH 30 1,723 -490 32,363 30,035 20,657 10,411 -97.97% QoQ % -98.26% 451.63% -101.51% 7.75% 45.40% 98.42% - Horiz. % 0.29% 16.55% -4.71% 310.85% 288.49% 198.42% 100.00%
Tax Rate 94.96 % 23.76 % - % 24.96 % 24.49 % 23.99 % 24.20 % 148.57% QoQ % 299.66% 0.00% 0.00% 1.92% 2.08% -0.87% - Horiz. % 392.40% 98.18% 0.00% 103.14% 101.20% 99.13% 100.00%
Total Cost 340,302 225,274 121,913 467,895 352,113 216,536 104,191 119.98% QoQ % 51.06% 84.78% -73.94% 32.88% 62.61% 107.83% - Horiz. % 326.61% 216.21% 117.01% 449.07% 337.95% 207.83% 100.00%
Net Worth 501,999 503,306 507,228 508,535 505,921 496,770 493,502 1.14% QoQ % -0.26% -0.77% -0.26% 0.52% 1.84% 0.66% - Horiz. % 101.72% 101.99% 102.78% 103.05% 102.52% 100.66% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,536 - - 7,843 7,843 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.33% 0.00% 0.00% 100.00% 100.00% - -
Div Payout % 21,788.17 % - % - % 24.24 % 26.12 % - % - % - QoQ % 0.00% 0.00% 0.00% -7.20% 0.00% 0.00% - Horiz. % 83,415.66% 0.00% 0.00% 92.80% 100.00% - -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 501,999 503,306 507,228 508,535 505,921 496,770 493,502 1.14% QoQ % -0.26% -0.77% -0.26% 0.52% 1.84% 0.66% - Horiz. % 101.72% 101.99% 102.78% 103.05% 102.52% 100.66% 100.00%
NOSH 130,729 130,729 130,729 130,729 130,729 108,941 108,941 12.91% QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% - Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.01 % 0.76 % -0.40 % 6.47 % 7.86 % 8.71 % 9.08 % -98.93% QoQ % -98.68% 290.00% -106.18% -17.68% -9.76% -4.07% - Horiz. % 0.11% 8.37% -4.41% 71.26% 86.56% 95.93% 100.00%
ROE 0.01 % 0.34 % -0.10 % 6.36 % 5.94 % 4.16 % 2.11 % -97.17% QoQ % -97.06% 440.00% -101.57% 7.07% 42.79% 97.16% - Horiz. % 0.47% 16.11% -4.74% 301.42% 281.52% 197.16% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 260.33 173.64 92.88 382.67 292.32 217.73 105.20 82.85% QoQ % 49.93% 86.95% -75.73% 30.91% 34.26% 106.97% - Horiz. % 247.46% 165.06% 88.29% 363.75% 277.87% 206.97% 100.00%
EPS 0.02 1.32 -0.37 24.76 22.98 18.96 9.56 -98.36% QoQ % -98.48% 456.76% -101.49% 7.75% 21.20% 98.33% - Horiz. % 0.21% 13.81% -3.87% 259.00% 240.38% 198.33% 100.00%
DPS 5.00 0.00 0.00 6.00 6.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.33% 0.00% 0.00% 100.00% 100.00% - -
NAPS 3.8400 3.8500 3.8800 3.8900 3.8700 4.5600 4.5300 -10.42% QoQ % -0.26% -0.77% -0.26% 0.52% -15.13% 0.66% - Horiz. % 84.77% 84.99% 85.65% 85.87% 85.43% 100.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 258.43 172.37 92.20 379.88 290.19 180.11 87.02 106.47% QoQ % 49.93% 86.95% -75.73% 30.91% 61.12% 106.98% - Horiz. % 296.98% 198.08% 105.95% 436.54% 333.48% 206.98% 100.00%
EPS 0.02 1.31 -0.37 24.58 22.81 15.69 7.91 -98.14% QoQ % -98.47% 454.05% -101.51% 7.76% 45.38% 98.36% - Horiz. % 0.25% 16.56% -4.68% 310.75% 288.37% 198.36% 100.00%
DPS 4.96 0.00 0.00 5.96 5.96 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.22% 0.00% 0.00% 100.00% 100.00% - -
NAPS 3.8120 3.8219 3.8517 3.8616 3.8418 3.7723 3.7475 1.14% QoQ % -0.26% -0.77% -0.26% 0.52% 1.84% 0.66% - Horiz. % 101.72% 101.99% 102.78% 103.04% 102.52% 100.66% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.4300 1.5100 1.5800 1.4800 1.7200 2.2600 2.3800 -
P/RPS 0.55 0.87 1.70 0.39 0.59 1.04 2.26 -60.99% QoQ % -36.78% -48.82% 335.90% -33.90% -43.27% -53.98% - Horiz. % 24.34% 38.50% 75.22% 17.26% 26.11% 46.02% 100.00%
P/EPS 6,231.42 114.57 -421.53 5.98 7.49 11.92 24.90 3,857.91% QoQ % 5,338.96% 127.18% -7,149.00% -20.16% -37.16% -52.13% - Horiz. % 25,025.78% 460.12% -1,692.89% 24.02% 30.08% 47.87% 100.00%
EY 0.02 0.87 -0.24 16.73 13.36 8.39 4.02 -97.08% QoQ % -97.70% 462.50% -101.43% 25.22% 59.24% 108.71% - Horiz. % 0.50% 21.64% -5.97% 416.17% 332.34% 208.71% 100.00%
DY 3.50 0.00 0.00 4.05 3.49 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 16.05% 0.00% 0.00% - Horiz. % 100.29% 0.00% 0.00% 116.05% 100.00% - -
P/NAPS 0.37 0.39 0.41 0.38 0.44 0.50 0.53 -21.29% QoQ % -5.13% -4.88% 7.89% -13.64% -12.00% -5.66% - Horiz. % 69.81% 73.58% 77.36% 71.70% 83.02% 94.34% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 23/08/19 24/05/19 15/03/19 30/11/18 14/08/18 25/05/18 -
Price 1.3200 1.3900 1.5000 1.6100 1.6000 1.8800 2.3400 -
P/RPS 0.51 0.80 1.61 0.42 0.55 0.86 2.22 -62.46% QoQ % -36.25% -50.31% 283.33% -23.64% -36.05% -61.26% - Horiz. % 22.97% 36.04% 72.52% 18.92% 24.77% 38.74% 100.00%
P/EPS 5,752.08 105.46 -400.19 6.50 6.96 9.91 24.49 3,694.16% QoQ % 5,354.28% 126.35% -6,256.77% -6.61% -29.77% -59.53% - Horiz. % 23,487.46% 430.62% -1,634.10% 26.54% 28.42% 40.47% 100.00%
EY 0.02 0.95 -0.25 15.38 14.36 10.09 4.08 -97.10% QoQ % -97.89% 480.00% -101.63% 7.10% 42.32% 147.30% - Horiz. % 0.49% 23.28% -6.13% 376.96% 351.96% 247.30% 100.00%
DY 3.79 0.00 0.00 3.73 3.75 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -0.53% 0.00% 0.00% - Horiz. % 101.07% 0.00% 0.00% 99.47% 100.00% - -
P/NAPS 0.34 0.36 0.39 0.41 0.41 0.41 0.52 -24.65% QoQ % -5.56% -7.69% -4.88% 0.00% 0.00% -21.15% - Horiz. % 65.38% 69.23% 75.00% 78.85% 78.85% 78.85% 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
Q4 2018 Financial Statement.pdf 
