[CHOOBEE] QoQ Cumulative 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- 451.63%
YoY- -91.66%
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 75,370 443,139 340,332 226,997 121,423 500,258 382,148 -66.08%
PBT 4,029 -948 595 2,260 -339 43,126 39,774 -78.23%
Tax -405 -169 -565 -537 -151 -10,763 -9,739 -87.97%
NP 3,624 -1,117 30 1,723 -490 32,363 30,035 -75.55%
-
NP to SH 3,624 -1,117 30 1,723 -490 32,363 30,035 -75.55%
-
Tax Rate 10.05% - 94.96% 23.76% - 24.96% 24.49% -
Total Cost 71,746 444,256 340,302 225,274 121,913 467,895 352,113 -65.33%
-
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 6,536 - - 7,843 7,843 -
Div Payout % - 0.00% 21,788.17% - - 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 0.72% -0.22% 0.01% 0.34% -0.10% 6.36% 5.94% -
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 57.65 338.98 260.33 173.64 92.88 382.67 292.32 -66.08%
EPS 2.77 -0.85 0.02 1.32 -0.37 24.76 22.98 -75.56%
DPS 0.00 5.00 5.00 0.00 0.00 6.00 6.00 -
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 38.16 224.33 172.29 114.91 61.47 253.25 193.46 -66.08%
EPS 1.83 -0.57 0.02 0.87 -0.25 16.38 15.20 -75.58%
DPS 0.00 3.31 3.31 0.00 0.00 3.97 3.97 -
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 1.38 0.36 0.55 0.87 1.70 0.39 0.59 76.11%
P/EPS 28.68 -143.95 6,231.42 114.57 -421.53 5.98 7.49 144.55%
EY 3.49 -0.69 0.02 0.87 -0.24 16.73 13.36 -59.10%
DY 0.00 4.07 3.50 0.00 0.00 4.05 3.49 -
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 1.60 0.35 0.51 0.80 1.61 0.42 0.55 103.65%
P/EPS 33.19 -138.10 5,752.08 105.46 -400.19 6.50 6.96 183.04%
EY 3.01 -0.72 0.02 0.95 -0.25 15.38 14.36 -64.67%
DY 0.00 4.24 3.79 0.00 0.00 3.73 3.75 -
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