[CHOOBEE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 66.08%
YoY- 68.86%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 152,651 76,657 336,543 248,206 152,758 81,738 278,313 -33.01%
PBT 19,190 10,640 63,707 47,747 29,190 11,709 35,276 -33.38%
Tax -5,099 -2,858 -19,456 -14,823 -9,366 -4,000 -9,796 -35.31%
NP 14,091 7,782 44,251 32,924 19,824 7,709 25,480 -32.64%
-
NP to SH 13,589 7,782 44,251 32,924 19,824 7,709 25,480 -34.26%
-
Tax Rate 26.57% 26.86% 30.54% 31.04% 32.09% 34.16% 27.77% -
Total Cost 138,560 68,875 292,292 215,282 132,934 74,029 252,833 -33.05%
-
Net Worth 278,801 274,019 270,570 259,845 246,658 233,698 228,533 14.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,410 - - - 3,592 -
Div Payout % - - 9.97% - - - 14.10% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 278,801 274,019 270,570 259,845 246,658 233,698 228,533 14.18%
NOSH 103,259 103,015 102,101 101,900 101,505 101,167 99,796 2.30%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.23% 10.15% 13.15% 13.26% 12.98% 9.43% 9.16% -
ROE 4.87% 2.84% 16.35% 12.67% 8.04% 3.30% 11.15% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 147.83 74.41 329.61 243.58 150.49 80.79 278.88 -34.52%
EPS 13.16 7.33 43.34 32.31 19.53 7.62 25.53 -35.73%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 3.60 -
NAPS 2.70 2.66 2.65 2.55 2.43 2.31 2.29 11.61%
Adjusted Per Share Value based on latest NOSH - 102,104
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.28 38.81 170.37 125.65 77.33 41.38 140.89 -33.01%
EPS 6.88 3.94 22.40 16.67 10.04 3.90 12.90 -34.25%
DPS 0.00 0.00 2.23 0.00 0.00 0.00 1.82 -
NAPS 1.4114 1.3872 1.3697 1.3154 1.2487 1.1831 1.1569 14.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.30 2.66 2.91 2.38 2.31 2.46 1.95 -
P/RPS 1.56 3.57 0.88 0.98 1.53 3.04 0.70 70.69%
P/EPS 17.48 35.21 6.71 7.37 11.83 32.28 7.64 73.72%
EY 5.72 2.84 14.89 13.58 8.45 3.10 13.09 -42.44%
DY 0.00 0.00 1.48 0.00 0.00 0.00 1.85 -
P/NAPS 0.85 1.00 1.10 0.93 0.95 1.06 0.85 0.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 27/05/05 25/02/05 26/11/04 24/08/04 14/05/04 27/02/04 -
Price 2.11 2.37 2.80 2.50 2.25 2.35 2.16 -
P/RPS 1.43 3.18 0.85 1.03 1.50 2.91 0.77 51.14%
P/EPS 16.03 31.37 6.46 7.74 11.52 30.84 8.46 53.18%
EY 6.24 3.19 15.48 12.92 8.68 3.24 11.82 -34.70%
DY 0.00 0.00 1.54 0.00 0.00 0.00 1.67 -
P/NAPS 0.78 0.89 1.06 0.98 0.93 1.02 0.94 -11.70%

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