[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 41.38%
YoY- -15.33%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 476,340 332,875 155,850 462,131 333,664 204,076 102,624 177.47%
PBT 62,346 56,388 19,051 35,695 25,657 18,070 8,577 273.89%
Tax -10,198 -9,182 -2,709 -8,241 -6,238 -4,180 -1,830 213.34%
NP 52,148 47,206 16,342 27,454 19,419 13,890 6,747 289.46%
-
NP to SH 52,148 47,206 16,342 27,454 19,419 13,890 6,747 289.46%
-
Tax Rate 16.36% 16.28% 14.22% 23.09% 24.31% 23.13% 21.34% -
Total Cost 424,192 285,669 139,508 434,677 314,245 190,186 95,877 168.77%
-
Net Worth 384,472 379,220 348,289 336,800 328,253 323,072 315,568 14.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 384,472 379,220 348,289 336,800 328,253 323,072 315,568 14.03%
NOSH 106,207 106,224 106,185 106,246 106,230 106,273 106,251 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.95% 14.18% 10.49% 5.94% 5.82% 6.81% 6.57% -
ROE 13.56% 12.45% 4.69% 8.15% 5.92% 4.30% 2.14% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 448.50 313.37 146.77 434.96 314.09 192.03 96.59 177.54%
EPS 49.10 44.44 15.39 25.84 18.28 13.07 6.35 289.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.57 3.28 3.17 3.09 3.04 2.97 14.06%
Adjusted Per Share Value based on latest NOSH - 106,283
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 242.99 169.81 79.50 235.74 170.21 104.10 52.35 177.48%
EPS 26.60 24.08 8.34 14.00 9.91 7.09 3.44 289.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9613 1.9345 1.7767 1.7181 1.6745 1.6481 1.6098 14.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.93 2.10 1.98 2.20 2.11 2.38 2.15 -
P/RPS 0.43 0.67 1.35 0.51 0.67 1.24 2.23 -66.52%
P/EPS 3.93 4.73 12.87 8.51 11.54 18.21 33.86 -76.11%
EY 25.44 21.16 7.77 11.75 8.66 5.49 2.95 318.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.60 0.69 0.68 0.78 0.72 -18.42%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 15/08/08 23/05/08 25/02/08 23/11/07 24/08/07 17/05/07 -
Price 1.18 2.00 2.12 2.30 2.13 2.10 2.31 -
P/RPS 0.26 0.64 1.44 0.53 0.68 1.09 2.39 -77.11%
P/EPS 2.40 4.50 13.78 8.90 11.65 16.07 36.38 -83.59%
EY 41.61 22.22 7.26 11.23 8.58 6.22 2.75 508.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.56 0.65 0.73 0.69 0.69 0.78 -43.55%

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