[CHOOBEE] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 46,072 75,370 102,807 113,335 105,574 121,423 118,110 -46.64% QoQ % -38.87% -26.69% -9.29% 7.35% -13.05% 2.81% - Horiz. % 39.01% 63.81% 87.04% 95.96% 89.39% 102.81% 100.00%
PBT -712 4,029 -1,543 -1,666 2,599 -339 3,352 - QoQ % -117.67% 361.11% 7.38% -164.10% 866.67% -110.11% - Horiz. % -21.24% 120.20% -46.03% -49.70% 77.54% -10.11% 100.00%
Tax 1,074 -405 396 -28 -385 -151 -1,024 - QoQ % 365.19% -202.27% 1,514.29% 92.73% -154.97% 85.25% - Horiz. % -104.88% 39.55% -38.67% 2.73% 37.60% 14.75% 100.00%
NP 362 3,624 -1,147 -1,694 2,214 -490 2,328 -71.12% QoQ % -90.01% 415.95% 32.29% -176.51% 551.84% -121.05% - Horiz. % 15.55% 155.67% -49.27% -72.77% 95.10% -21.05% 100.00%
NP to SH 362 3,624 -1,147 -1,694 2,214 -490 2,328 -71.12% QoQ % -90.01% 415.95% 32.29% -176.51% 551.84% -121.05% - Horiz. % 15.55% 155.67% -49.27% -72.77% 95.10% -21.05% 100.00%
Tax Rate - % 10.05 % - % - % 14.81 % - % 30.55 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 32.90% 0.00% 0.00% 48.48% 0.00% 100.00%
Total Cost 45,710 71,746 103,954 115,029 103,360 121,913 115,782 -46.21% QoQ % -36.29% -30.98% -9.63% 11.29% -15.22% 5.30% - Horiz. % 39.48% 61.97% 89.78% 99.35% 89.27% 105.30% 100.00%
Net Worth 504,613 504,613 500,692 501,999 503,306 507,228 508,535 -0.52% QoQ % 0.00% 0.78% -0.26% -0.26% -0.77% -0.26% - Horiz. % 99.23% 99.23% 98.46% 98.71% 98.97% 99.74% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 6,536 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 504,613 504,613 500,692 501,999 503,306 507,228 508,535 -0.52% QoQ % 0.00% 0.78% -0.26% -0.26% -0.77% -0.26% - Horiz. % 99.23% 99.23% 98.46% 98.71% 98.97% 99.74% 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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.79 % 4.81 % -1.12 % -1.49 % 2.10 % -0.40 % 1.97 % -45.65% QoQ % -83.58% 529.46% 24.83% -170.95% 625.00% -120.30% - Horiz. % 40.10% 244.16% -56.85% -75.63% 106.60% -20.30% 100.00%
ROE 0.07 % 0.72 % -0.23 % -0.34 % 0.44 % -0.10 % 0.46 % -71.53% QoQ % -90.28% 413.04% 32.35% -177.27% 540.00% -121.74% - Horiz. % 15.22% 156.52% -50.00% -73.91% 95.65% -21.74% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 35.24 57.65 78.64 86.69 80.76 92.88 90.35 -46.65% QoQ % -38.87% -26.69% -9.29% 7.34% -13.05% 2.80% - Horiz. % 39.00% 63.81% 87.04% 95.95% 89.39% 102.80% 100.00%
EPS 0.28 2.77 -0.88 -1.30 1.69 -0.37 1.78 -70.89% QoQ % -89.89% 414.77% 32.31% -176.92% 556.76% -120.79% - Horiz. % 15.73% 155.62% -49.44% -73.03% 94.94% -20.79% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 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% - - -
NAPS 3.8600 3.8600 3.8300 3.8400 3.8500 3.8800 3.8900 -0.52% QoQ % 0.00% 0.78% -0.26% -0.26% -0.77% -0.26% - Horiz. % 99.23% 99.23% 98.46% 98.71% 98.97% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 131,690 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.99 57.23 78.07 86.06 80.17 92.20 89.69 -46.64% QoQ % -38.86% -26.69% -9.28% 7.35% -13.05% 2.80% - Horiz. % 39.01% 63.81% 87.04% 95.95% 89.39% 102.80% 100.00%
EPS 0.27 2.75 -0.87 -1.29 1.68 -0.37 1.77 -71.48% QoQ % -90.18% 416.09% 32.56% -176.79% 554.05% -120.90% - Horiz. % 15.25% 155.37% -49.15% -72.88% 94.92% -20.90% 100.00%
DPS 0.00 0.00 0.00 4.96 0.00 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% - - -
NAPS 3.8318 3.8318 3.8021 3.8120 3.8219 3.8517 3.8616 -0.52% QoQ % 0.00% 0.78% -0.26% -0.26% -0.77% -0.26% - Horiz. % 99.23% 99.23% 98.46% 98.72% 98.97% 99.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.9300 0.7950 1.2300 1.4300 1.5100 1.5800 1.4800 -
P/RPS 2.64 1.38 1.56 1.65 1.87 1.70 1.64 37.39% QoQ % 91.30% -11.54% -5.45% -11.76% 10.00% 3.66% - Horiz. % 160.98% 84.15% 95.12% 100.61% 114.02% 103.66% 100.00%
P/EPS 335.85 28.68 -140.19 -110.36 89.16 -421.53 83.11 153.92% QoQ % 1,071.03% 120.46% -27.03% -223.78% 121.15% -607.20% - Horiz. % 404.10% 34.51% -168.68% -132.79% 107.28% -507.20% 100.00%
EY 0.30 3.49 -0.71 -0.91 1.12 -0.24 1.20 -60.35% QoQ % -91.40% 591.55% 21.98% -181.25% 566.67% -120.00% - Horiz. % 25.00% 290.83% -59.17% -75.83% 93.33% -20.00% 100.00%
DY 0.00 0.00 0.00 3.50 0.00 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% - - -
P/NAPS 0.24 0.21 0.32 0.37 0.39 0.41 0.38 -26.41% QoQ % 14.29% -34.38% -13.51% -5.13% -4.88% 7.89% - Horiz. % 63.16% 55.26% 84.21% 97.37% 102.63% 107.89% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 11/06/20 28/02/20 27/11/19 23/08/19 24/05/19 15/03/19 -
Price 1.0800 0.9200 1.1800 1.3200 1.3900 1.5000 1.6100 -
P/RPS 3.06 1.60 1.50 1.52 1.72 1.61 1.78 43.55% QoQ % 91.25% 6.67% -1.32% -11.63% 6.83% -9.55% - Horiz. % 171.91% 89.89% 84.27% 85.39% 96.63% 90.45% 100.00%
P/EPS 390.02 33.19 -134.49 -101.87 82.07 -400.19 90.41 165.24% QoQ % 1,075.11% 124.68% -32.02% -224.13% 120.51% -542.64% - Horiz. % 431.39% 36.71% -148.76% -112.68% 90.78% -442.64% 100.00%
EY 0.26 3.01 -0.74 -0.98 1.22 -0.25 1.11 -62.04% QoQ % -91.36% 506.76% 24.49% -180.33% 588.00% -122.52% - Horiz. % 23.42% 271.17% -66.67% -88.29% 109.91% -22.52% 100.00%
DY 0.00 0.00 0.00 3.79 0.00 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% - - -
P/NAPS 0.28 0.24 0.31 0.34 0.36 0.39 0.41 -22.47% QoQ % 16.67% -22.58% -8.82% -5.56% -7.69% -4.88% - Horiz. % 68.29% 58.54% 75.61% 82.93% 87.80% 95.12% 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 
