[CHOOBEE] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -45.01%
YoY- 131.34%
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 543,496 344,820 308,532 242,884 301,480 443,139 453,776 12.76%
PBT 144,208 23,061 11,250 6,634 16,116 -948 793 3099.65%
Tax -34,768 -3,578 -632 1,338 -1,620 -169 -753 1184.03%
NP 109,440 19,483 10,618 7,972 14,496 -1,117 40 19367.94%
-
NP to SH 109,440 19,483 10,618 7,972 14,496 -1,117 40 19367.94%
-
Tax Rate 24.11% 15.52% 5.62% -20.17% 10.05% - 94.96% -
Total Cost 434,056 325,337 297,913 234,912 286,984 444,256 453,736 -2.91%
-
Net Worth 547,754 520,301 508,535 504,613 504,613 500,692 501,999 5.98%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 6,536 8,715 -
Div Payout % - - - - - 0.00% 21,788.16% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 547,754 520,301 508,535 504,613 504,613 500,692 501,999 5.98%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 20.14% 5.65% 3.44% 3.28% 4.81% -0.25% 0.01% -
ROE 19.98% 3.74% 2.09% 1.58% 2.87% -0.22% 0.01% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 415.74 263.77 236.01 185.79 230.61 338.98 347.11 12.76%
EPS 83.72 14.90 8.12 6.10 11.08 -0.85 0.03 19626.16%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.67 -
NAPS 4.19 3.98 3.89 3.86 3.86 3.83 3.84 5.98%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 412.71 261.84 234.29 184.44 228.93 336.50 344.58 12.76%
EPS 83.10 14.79 8.06 6.05 11.01 -0.85 0.03 19528.74%
DPS 0.00 0.00 0.00 0.00 0.00 4.96 6.62 -
NAPS 4.1594 3.951 3.8616 3.8318 3.8318 3.8021 3.812 5.98%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.48 1.65 0.96 0.93 0.795 1.23 1.43 -
P/RPS 0.36 0.63 0.41 0.50 0.34 0.36 0.41 -8.29%
P/EPS 1.77 11.07 11.82 15.25 7.17 -143.95 4,673.56 -99.47%
EY 56.56 9.03 8.46 6.56 13.95 -0.69 0.02 19801.54%
DY 0.00 0.00 0.00 0.00 0.00 4.07 4.66 -
P/NAPS 0.35 0.41 0.25 0.24 0.21 0.32 0.37 -3.63%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 26/02/21 20/11/20 28/08/20 11/06/20 28/02/20 27/11/19 -
Price 1.64 1.66 1.05 1.08 0.92 1.18 1.32 -
P/RPS 0.39 0.63 0.44 0.58 0.40 0.35 0.38 1.74%
P/EPS 1.96 11.14 12.93 17.71 8.30 -138.10 4,314.06 -99.40%
EY 51.05 8.98 7.74 5.65 12.05 -0.72 0.02 18488.23%
DY 0.00 0.00 0.00 0.00 0.00 4.24 5.05 -
P/NAPS 0.39 0.42 0.27 0.28 0.24 0.31 0.34 9.56%

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