[CHOOBEE] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 134.12%
YoY- 11.44%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 102,624 356,758 268,432 175,872 87,526 329,037 243,210 -43.77%
PBT 8,577 41,645 30,629 19,372 8,117 23,947 24,980 -50.99%
Tax -1,830 -9,221 -6,357 -4,229 -1,649 -6,731 -6,571 -57.38%
NP 6,747 32,424 24,272 15,143 6,468 17,216 18,409 -48.81%
-
NP to SH 6,747 32,424 24,272 15,143 6,468 16,593 17,749 -47.55%
-
Tax Rate 21.34% 22.14% 20.75% 21.83% 20.32% 28.11% 26.31% -
Total Cost 95,877 324,334 244,160 160,729 81,058 311,821 224,801 -43.36%
-
Net Worth 315,568 310,397 303,138 293,897 284,924 283,295 284,066 7.26%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,530 - - - 16,592 - -
Div Payout % - 13.97% - - - 100.00% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 315,568 310,397 303,138 293,897 284,924 283,295 284,066 7.26%
NOSH 106,251 104,864 104,530 104,218 103,987 103,771 103,674 1.65%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.57% 9.09% 9.04% 8.61% 7.39% 5.23% 7.57% -
ROE 2.14% 10.45% 8.01% 5.15% 2.27% 5.86% 6.25% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 96.59 340.21 256.80 168.75 84.17 317.08 234.59 -44.68%
EPS 6.35 30.92 23.22 14.53 6.22 15.99 17.12 -48.40%
DPS 0.00 4.32 0.00 0.00 0.00 15.99 0.00 -
NAPS 2.97 2.96 2.90 2.82 2.74 2.73 2.74 5.52%
Adjusted Per Share Value based on latest NOSH - 104,518
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 52.35 181.99 136.93 89.72 44.65 167.85 124.07 -43.77%
EPS 3.44 16.54 12.38 7.72 3.30 8.46 9.05 -47.55%
DPS 0.00 2.31 0.00 0.00 0.00 8.46 0.00 -
NAPS 1.6098 1.5834 1.5464 1.4992 1.4535 1.4451 1.4491 7.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.15 2.01 1.54 1.60 1.59 1.34 1.65 -
P/RPS 2.23 0.59 0.60 0.95 1.89 0.42 0.70 116.65%
P/EPS 33.86 6.50 6.63 11.01 25.56 8.38 9.64 131.24%
EY 2.95 15.38 15.08 9.08 3.91 11.93 10.38 -56.80%
DY 0.00 2.15 0.00 0.00 0.00 11.93 0.00 -
P/NAPS 0.72 0.68 0.53 0.57 0.58 0.49 0.60 12.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 14/02/07 27/11/06 18/08/06 19/05/06 24/02/06 22/11/05 -
Price 2.31 2.28 1.62 1.53 1.56 1.44 1.50 -
P/RPS 2.39 0.67 0.63 0.91 1.85 0.45 0.64 140.89%
P/EPS 36.38 7.37 6.98 10.53 25.08 9.01 8.76 158.59%
EY 2.75 13.56 14.33 9.50 3.99 11.10 11.41 -61.30%
DY 0.00 1.89 0.00 0.00 0.00 11.10 0.00 -
P/NAPS 0.78 0.77 0.56 0.54 0.57 0.53 0.55 26.25%

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