[CHOOBEE] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -26.35%
YoY- 168.54%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 397,822 375,460 580,057 635,120 665,750 623,400 462,131 -9.51%
PBT 3,646 -21,436 37,800 83,128 112,776 76,204 35,695 -78.17%
Tax -1,108 580 -9,540 -13,597 -18,364 -10,836 -8,241 -73.78%
NP 2,538 -20,856 28,260 69,530 94,412 65,368 27,454 -79.58%
-
NP to SH 2,538 -20,856 28,260 69,530 94,412 65,368 27,454 -79.58%
-
Tax Rate 30.39% - 25.24% 16.36% 16.28% 14.22% 23.09% -
Total Cost 395,284 396,316 551,797 565,589 571,338 558,032 434,677 -6.14%
-
Net Worth 356,377 350,067 360,811 384,471 379,220 348,289 336,800 3.84%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 12,689 - 4,775 - - - - -
Div Payout % 500.00% - 16.90% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 356,377 350,067 360,811 384,471 379,220 348,289 336,800 3.84%
NOSH 105,749 105,760 106,120 106,207 106,224 106,185 106,246 -0.31%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.64% -5.55% 4.87% 10.95% 14.18% 10.49% 5.94% -
ROE 0.71% -5.96% 7.83% 18.08% 24.90% 18.77% 8.15% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 376.19 355.01 546.60 598.00 626.74 587.08 434.96 -9.23%
EPS 2.40 -19.72 26.63 65.47 88.88 61.56 25.84 -79.52%
DPS 12.00 0.00 4.50 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.31 3.40 3.62 3.57 3.28 3.17 4.16%
Adjusted Per Share Value based on latest NOSH - 106,301
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 202.94 191.53 295.90 323.99 339.61 318.01 235.74 -9.51%
EPS 1.29 -10.64 14.42 35.47 48.16 33.35 14.00 -79.62%
DPS 6.47 0.00 2.44 0.00 0.00 0.00 0.00 -
NAPS 1.818 1.7858 1.8406 1.9613 1.9345 1.7767 1.7181 3.84%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.50 1.11 1.11 1.93 2.10 1.98 2.20 -
P/RPS 0.40 0.31 0.20 0.32 0.34 0.34 0.51 -14.96%
P/EPS 62.50 -5.63 4.17 2.95 2.36 3.22 8.51 278.29%
EY 1.60 -17.77 23.99 33.92 42.32 31.09 11.75 -73.56%
DY 8.00 0.00 4.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.33 0.53 0.59 0.60 0.69 -24.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 25/05/09 25/02/09 25/11/08 15/08/08 23/05/08 25/02/08 -
Price 1.60 1.56 1.17 1.18 2.00 2.12 2.30 -
P/RPS 0.43 0.44 0.21 0.20 0.32 0.36 0.53 -13.02%
P/EPS 66.67 -7.91 4.39 1.80 2.25 3.44 8.90 283.31%
EY 1.50 -12.64 22.76 55.48 44.44 29.04 11.23 -73.90%
DY 7.50 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.34 0.33 0.56 0.65 0.73 -25.45%

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