[CHOOBEE] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 63.92%
YoY- -44.03%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 101,549 49,534 215,976 162,223 107,179 53,450 184,088 -32.81%
PBT 10,643 3,337 18,186 14,372 8,863 4,284 26,280 -45.35%
Tax -3,288 -1,234 -4,854 -3,601 -2,292 -1,237 -8,289 -46.10%
NP 7,355 2,103 13,332 10,771 6,571 3,047 17,991 -45.00%
-
NP to SH 7,355 2,103 13,332 10,771 6,571 3,047 17,991 -45.00%
-
Tax Rate 30.89% 36.98% 26.69% 25.06% 25.86% 28.87% 31.54% -
Total Cost 94,194 47,431 202,644 151,452 100,608 50,403 166,097 -31.55%
-
Net Worth 197,789 193,356 190,457 191,066 186,754 183,411 180,501 6.30%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 197,789 193,356 190,457 191,066 186,754 183,411 180,501 6.30%
NOSH 99,391 99,668 99,196 98,998 98,812 98,608 98,634 0.51%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.24% 4.25% 6.17% 6.64% 6.13% 5.70% 9.77% -
ROE 3.72% 1.09% 7.00% 5.64% 3.52% 1.66% 9.97% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 102.17 49.70 217.73 163.86 108.47 54.20 186.64 -33.15%
EPS 7.40 2.11 13.44 10.88 6.65 3.09 18.24 -45.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.94 1.92 1.93 1.89 1.86 1.83 5.76%
Adjusted Per Share Value based on latest NOSH - 99,056
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 51.41 25.08 109.34 82.12 54.26 27.06 93.19 -32.80%
EPS 3.72 1.06 6.75 5.45 3.33 1.54 9.11 -45.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0013 0.9788 0.9642 0.9672 0.9454 0.9285 0.9138 6.30%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.40 1.45 1.23 1.03 1.12 1.11 1.32 -
P/RPS 1.37 2.92 0.56 0.63 1.03 2.05 0.71 55.17%
P/EPS 18.92 68.72 9.15 9.47 16.84 35.92 7.24 90.05%
EY 5.29 1.46 10.93 10.56 5.94 2.78 13.82 -47.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.64 0.53 0.59 0.60 0.72 -1.86%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 15/08/02 16/05/02 25/02/02 26/11/01 23/08/01 25/05/01 26/02/01 -
Price 1.40 1.55 1.30 1.22 1.20 1.04 1.37 -
P/RPS 1.37 3.12 0.60 0.74 1.11 1.92 0.73 52.32%
P/EPS 18.92 73.46 9.67 11.21 18.05 33.66 7.51 85.46%
EY 5.29 1.36 10.34 8.92 5.54 2.97 13.31 -46.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.68 0.63 0.63 0.56 0.75 -4.50%

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