[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -84.23%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 210,645 160,131 101,549 49,534 215,976 162,223 107,179 56.70%
PBT 21,019 17,063 10,643 3,337 18,186 14,372 8,863 77.55%
Tax -4,297 -4,853 -3,288 -1,234 -4,854 -3,601 -2,292 51.86%
NP 16,722 12,210 7,355 2,103 13,332 10,771 6,571 86.07%
-
NP to SH 16,722 12,210 7,355 2,103 13,332 10,771 6,571 86.07%
-
Tax Rate 20.44% 28.44% 30.89% 36.98% 26.69% 25.06% 25.86% -
Total Cost 193,923 147,921 94,194 47,431 202,644 151,452 100,608 54.69%
-
Net Worth 206,923 202,837 197,789 193,356 190,457 191,066 186,754 7.05%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,297 - - - - - - -
Div Payout % 25.70% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 206,923 202,837 197,789 193,356 190,457 191,066 186,754 7.05%
NOSH 99,482 99,429 99,391 99,668 99,196 98,998 98,812 0.45%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.94% 7.63% 7.24% 4.25% 6.17% 6.64% 6.13% -
ROE 8.08% 6.02% 3.72% 1.09% 7.00% 5.64% 3.52% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 211.74 161.05 102.17 49.70 217.73 163.86 108.47 56.00%
EPS 16.81 12.28 7.40 2.11 13.44 10.88 6.65 85.25%
DPS 4.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.04 1.99 1.94 1.92 1.93 1.89 6.57%
Adjusted Per Share Value based on latest NOSH - 99,668
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 106.64 81.06 51.41 25.08 109.34 82.12 54.26 56.70%
EPS 8.47 6.18 3.72 1.06 6.75 5.45 3.33 86.01%
DPS 2.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0475 1.0268 1.0013 0.9788 0.9642 0.9672 0.9454 7.05%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.28 1.30 1.40 1.45 1.23 1.03 1.12 -
P/RPS 0.60 0.81 1.37 2.92 0.56 0.63 1.03 -30.18%
P/EPS 7.61 10.59 18.92 68.72 9.15 9.47 16.84 -41.02%
EY 13.13 9.45 5.29 1.46 10.93 10.56 5.94 69.44%
DY 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.70 0.75 0.64 0.53 0.59 3.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 14/11/02 15/08/02 16/05/02 25/02/02 26/11/01 23/08/01 -
Price 1.17 1.26 1.40 1.55 1.30 1.22 1.20 -
P/RPS 0.55 0.78 1.37 3.12 0.60 0.74 1.11 -37.30%
P/EPS 6.96 10.26 18.92 73.46 9.67 11.21 18.05 -46.93%
EY 14.37 9.75 5.29 1.36 10.34 8.92 5.54 88.45%
DY 3.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.70 0.80 0.68 0.63 0.63 -7.53%

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