[CHOOBEE] QoQ TTM Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 334,206 337,584 397,086 443,139 458,442 490,062 507,079 -24.21% QoQ % -1.00% -14.98% -10.39% -3.34% -6.45% -3.36% - Horiz. % 65.91% 66.57% 78.31% 87.39% 90.41% 96.64% 100.00%
PBT 6,895 108 3,419 -949 3,946 18,210 29,052 -61.57% QoQ % 6,284.26% -96.84% 460.27% -124.05% -78.33% -37.32% - Horiz. % 23.73% 0.37% 11.77% -3.27% 13.58% 62.68% 100.00%
Tax -78 1,037 -422 -168 -1,588 -4,780 -7,590 -95.23% QoQ % -107.52% 345.73% -151.19% 89.42% 66.78% 37.02% - Horiz. % 1.03% -13.66% 5.56% 2.21% 20.92% 62.98% 100.00%
NP 6,817 1,145 2,997 -1,117 2,358 13,430 21,462 -53.35% QoQ % 495.37% -61.80% 368.31% -147.37% -82.44% -37.42% - Horiz. % 31.76% 5.34% 13.96% -5.20% 10.99% 62.58% 100.00%
NP to SH 6,817 1,145 2,997 -1,117 2,358 13,430 21,462 -53.35% QoQ % 495.37% -61.80% 368.31% -147.37% -82.44% -37.42% - Horiz. % 31.76% 5.34% 13.96% -5.20% 10.99% 62.58% 100.00%
Tax Rate 1.13 % -960.19 % 12.34 % - % 40.24 % 26.25 % 26.13 % -87.61% QoQ % 100.12% -7,881.12% 0.00% 0.00% 53.30% 0.46% - Horiz. % 4.32% -3,674.67% 47.23% 0.00% 154.00% 100.46% 100.00%
Total Cost 327,389 336,439 394,089 444,256 456,084 476,632 485,617 -23.06% QoQ % -2.69% -14.63% -11.29% -2.59% -4.31% -1.85% - Horiz. % 67.42% 69.28% 81.15% 91.48% 93.92% 98.15% 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 0 6,536 6,536 6,536 6,536 7,843 7,843 - QoQ % 0.00% 0.00% 0.00% 0.00% -16.67% 0.00% - Horiz. % 0.00% 83.33% 83.33% 83.33% 83.33% 100.00% 100.00%
Div Payout % - % 570.87 % 218.10 % - % 277.20 % 58.40 % 36.55 % - QoQ % 0.00% 161.75% 0.00% 0.00% 374.66% 59.78% - Horiz. % 0.00% 1,561.89% 596.72% 0.00% 758.41% 159.78% 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 2.04 % 0.34 % 0.75 % -0.25 % 0.51 % 2.74 % 4.23 % -38.42% QoQ % 500.00% -54.67% 400.00% -149.02% -81.39% -35.22% - Horiz. % 48.23% 8.04% 17.73% -5.91% 12.06% 64.78% 100.00%
ROE 1.34 % 0.23 % 0.59 % -0.22 % 0.47 % 2.67 % 4.23 % -53.43% QoQ % 482.61% -61.02% 368.18% -146.81% -82.40% -36.88% - Horiz. % 31.68% 5.44% 13.95% -5.20% 11.11% 63.12% 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 255.65 258.23 303.75 338.98 350.68 374.87 387.89 -24.21% QoQ % -1.00% -14.99% -10.39% -3.34% -6.45% -3.36% - Horiz. % 65.91% 66.57% 78.31% 87.39% 90.41% 96.64% 100.00%
EPS 5.21 0.88 2.29 -0.85 1.80 10.27 16.42 -53.38% QoQ % 492.05% -61.57% 369.41% -147.22% -82.47% -37.45% - Horiz. % 31.73% 5.36% 13.95% -5.18% 10.96% 62.55% 100.00%
DPS 0.00 5.00 5.00 5.00 5.00 6.00 6.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -16.67% 0.00% - Horiz. % 0.00% 83.33% 83.33% 83.33% 83.33% 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 253.78 256.35 301.53 336.50 348.12 372.13 385.06 -24.21% QoQ % -1.00% -14.98% -10.39% -3.34% -6.45% -3.36% - Horiz. % 65.91% 66.57% 78.31% 87.39% 90.41% 96.64% 100.00%
EPS 5.18 0.87 2.28 -0.85 1.79 10.20 16.30 -53.33% QoQ % 495.40% -61.84% 368.24% -147.49% -82.45% -37.42% - Horiz. % 31.78% 5.34% 13.99% -5.21% 10.98% 62.58% 100.00%
DPS 0.00 4.96 4.96 4.96 4.96 5.96 5.96 - QoQ % 0.00% 0.00% 0.00% 0.00% -16.78% 0.00% - Horiz. % 0.00% 83.22% 83.22% 83.22% 83.22% 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 0.38 0.36 0.26 0.36 0.41 0.40 0.41 -4.93% QoQ % 5.56% 38.46% -27.78% -12.20% 2.50% -2.44% - Horiz. % 92.68% 87.80% 63.41% 87.80% 100.00% 97.56% 100.00%
P/EPS 18.41 106.18 34.68 -143.95 79.28 14.70 9.62 53.96% QoQ % -82.66% 206.17% 124.09% -281.57% 439.32% 52.81% - Horiz. % 191.37% 1,103.74% 360.50% -1,496.36% 824.12% 152.81% 100.00%
EY 5.43 0.94 2.88 -0.69 1.26 6.80 10.39 -35.04% QoQ % 477.66% -67.36% 517.39% -154.76% -81.47% -34.55% - Horiz. % 52.26% 9.05% 27.72% -6.64% 12.13% 65.45% 100.00%
DY 0.00 5.38 6.29 4.07 3.50 3.97 3.80 - QoQ % 0.00% -14.47% 54.55% 16.29% -11.84% 4.47% - Horiz. % 0.00% 141.58% 165.53% 107.11% 92.11% 104.47% 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 0.41 0.42 0.30 0.35 0.38 0.37 0.39 3.38% QoQ % -2.38% 40.00% -14.29% -7.89% 2.70% -5.13% - Horiz. % 105.13% 107.69% 76.92% 89.74% 97.44% 94.87% 100.00%
P/EPS 20.14 123.31 40.13 -138.10 73.18 13.53 9.14 69.09% QoQ % -83.67% 207.28% 129.06% -288.71% 440.87% 48.03% - Horiz. % 220.35% 1,349.12% 439.06% -1,510.94% 800.66% 148.03% 100.00%
EY 4.97 0.81 2.49 -0.72 1.37 7.39 10.94 -40.82% QoQ % 513.58% -67.47% 445.83% -152.55% -81.46% -32.45% - Horiz. % 45.43% 7.40% 22.76% -6.58% 12.52% 67.55% 100.00%
DY 0.00 4.63 5.43 4.24 3.79 4.32 4.00 - QoQ % 0.00% -14.73% 28.07% 11.87% -12.27% 8.00% - Horiz. % 0.00% 115.75% 135.75% 106.00% 94.75% 108.00% 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
Q4 2019 Financial Statement.pdf 
