[CHOOBEE] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 157.15%
YoY- 59.83%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 76,657 336,543 248,206 152,758 81,738 278,313 209,092 -48.74%
PBT 10,640 63,707 47,747 29,190 11,709 35,276 26,168 -45.08%
Tax -2,858 -19,456 -14,823 -9,366 -4,000 -9,796 -6,670 -43.13%
NP 7,782 44,251 32,924 19,824 7,709 25,480 19,498 -45.76%
-
NP to SH 7,782 44,251 32,924 19,824 7,709 25,480 19,498 -45.76%
-
Tax Rate 26.86% 30.54% 31.04% 32.09% 34.16% 27.77% 25.49% -
Total Cost 68,875 292,292 215,282 132,934 74,029 252,833 189,594 -49.05%
-
Net Worth 274,019 270,570 259,845 246,658 233,698 228,533 222,948 14.72%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,410 - - - 3,592 - -
Div Payout % - 9.97% - - - 14.10% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 274,019 270,570 259,845 246,658 233,698 228,533 222,948 14.72%
NOSH 103,015 102,101 101,900 101,505 101,167 99,796 99,530 2.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.15% 13.15% 13.26% 12.98% 9.43% 9.16% 9.33% -
ROE 2.84% 16.35% 12.67% 8.04% 3.30% 11.15% 8.75% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 74.41 329.61 243.58 150.49 80.79 278.88 210.08 -49.90%
EPS 7.33 43.34 32.31 19.53 7.62 25.53 19.59 -48.04%
DPS 0.00 4.32 0.00 0.00 0.00 3.60 0.00 -
NAPS 2.66 2.65 2.55 2.43 2.31 2.29 2.24 12.12%
Adjusted Per Share Value based on latest NOSH - 101,380
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 38.81 170.37 125.65 77.33 41.38 140.89 105.85 -48.74%
EPS 3.94 22.40 16.67 10.04 3.90 12.90 9.87 -45.75%
DPS 0.00 2.23 0.00 0.00 0.00 1.82 0.00 -
NAPS 1.3872 1.3697 1.3154 1.2487 1.1831 1.1569 1.1286 14.73%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.66 2.91 2.38 2.31 2.46 1.95 1.63 -
P/RPS 3.57 0.88 0.98 1.53 3.04 0.70 0.78 175.41%
P/EPS 35.21 6.71 7.37 11.83 32.28 7.64 8.32 161.40%
EY 2.84 14.89 13.58 8.45 3.10 13.09 12.02 -61.74%
DY 0.00 1.48 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 1.00 1.10 0.93 0.95 1.06 0.85 0.73 23.32%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 24/08/04 14/05/04 27/02/04 14/11/03 -
Price 2.37 2.80 2.50 2.25 2.35 2.16 1.90 -
P/RPS 3.18 0.85 1.03 1.50 2.91 0.77 0.90 131.80%
P/EPS 31.37 6.46 7.74 11.52 30.84 8.46 9.70 118.53%
EY 3.19 15.48 12.92 8.68 3.24 11.82 10.31 -54.22%
DY 0.00 1.54 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.89 1.06 0.98 0.93 1.02 0.94 0.85 3.11%

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