[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 275.82%
YoY- -91.66%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 301,480 443,139 453,776 453,994 485,692 500,258 509,530 -29.49%
PBT 16,116 -948 793 4,520 -1,356 43,126 53,032 -54.76%
Tax -1,620 -169 -753 -1,074 -604 -10,763 -12,985 -75.00%
NP 14,496 -1,117 40 3,446 -1,960 32,363 40,046 -49.17%
-
NP to SH 14,496 -1,117 40 3,446 -1,960 32,363 40,046 -49.17%
-
Tax Rate 10.05% - 94.96% 23.76% - 24.96% 24.49% -
Total Cost 286,984 444,256 453,736 450,548 487,652 467,895 469,484 -27.95%
-
Net Worth 504,613 500,692 501,999 503,306 507,228 508,535 505,921 -0.17%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 6,536 8,715 - - 7,843 10,458 -
Div Payout % - 0.00% 21,788.16% - - 24.24% 26.12% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 504,613 500,692 501,999 503,306 507,228 508,535 505,921 -0.17%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.81% -0.25% 0.01% 0.76% -0.40% 6.47% 7.86% -
ROE 2.87% -0.22% 0.01% 0.68% -0.39% 6.36% 7.92% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 230.61 338.98 347.11 347.28 371.53 382.67 389.76 -29.49%
EPS 11.08 -0.85 0.03 2.64 -1.48 24.76 30.64 -49.21%
DPS 0.00 5.00 6.67 0.00 0.00 6.00 8.00 -
NAPS 3.86 3.83 3.84 3.85 3.88 3.89 3.87 -0.17%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 152.62 224.33 229.72 229.83 245.88 253.25 257.94 -29.49%
EPS 7.34 -0.57 0.02 1.74 -0.99 16.38 20.27 -49.16%
DPS 0.00 3.31 4.41 0.00 0.00 3.97 5.29 -
NAPS 2.5546 2.5347 2.5413 2.5479 2.5678 2.5744 2.5612 -0.17%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.795 1.23 1.43 1.51 1.58 1.48 1.72 -
P/RPS 0.34 0.36 0.41 0.43 0.43 0.39 0.44 -15.77%
P/EPS 7.17 -143.95 4,673.56 57.28 -105.38 5.98 5.61 17.75%
EY 13.95 -0.69 0.02 1.75 -0.95 16.73 17.81 -15.01%
DY 0.00 4.07 4.66 0.00 0.00 4.05 4.65 -
P/NAPS 0.21 0.32 0.37 0.39 0.41 0.38 0.44 -38.90%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 11/06/20 28/02/20 27/11/19 23/08/19 24/05/19 15/03/19 30/11/18 -
Price 0.92 1.18 1.32 1.39 1.50 1.61 1.60 -
P/RPS 0.40 0.35 0.38 0.40 0.40 0.42 0.41 -1.63%
P/EPS 8.30 -138.10 4,314.06 52.73 -100.05 6.50 5.22 36.19%
EY 12.05 -0.72 0.02 1.90 -1.00 15.38 19.15 -26.54%
DY 0.00 4.24 5.05 0.00 0.00 3.73 5.00 -
P/NAPS 0.24 0.31 0.34 0.36 0.39 0.41 0.41 -30.00%

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