[CHOOBEE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -79.19%
YoY- 4.31%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 462,131 333,664 204,076 102,624 356,758 268,432 175,872 90.08%
PBT 35,695 25,657 18,070 8,577 41,645 30,629 19,372 50.13%
Tax -8,241 -6,238 -4,180 -1,830 -9,221 -6,357 -4,229 55.82%
NP 27,454 19,419 13,890 6,747 32,424 24,272 15,143 48.52%
-
NP to SH 27,454 19,419 13,890 6,747 32,424 24,272 15,143 48.52%
-
Tax Rate 23.09% 24.31% 23.13% 21.34% 22.14% 20.75% 21.83% -
Total Cost 434,677 314,245 190,186 95,877 324,334 244,160 160,729 93.75%
-
Net Worth 336,800 328,253 323,072 315,568 310,397 303,138 293,897 9.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 4,530 - - -
Div Payout % - - - - 13.97% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 336,800 328,253 323,072 315,568 310,397 303,138 293,897 9.48%
NOSH 106,246 106,230 106,273 106,251 104,864 104,530 104,218 1.28%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.94% 5.82% 6.81% 6.57% 9.09% 9.04% 8.61% -
ROE 8.15% 5.92% 4.30% 2.14% 10.45% 8.01% 5.15% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 434.96 314.09 192.03 96.59 340.21 256.80 168.75 87.66%
EPS 25.84 18.28 13.07 6.35 30.92 23.22 14.53 46.63%
DPS 0.00 0.00 0.00 0.00 4.32 0.00 0.00 -
NAPS 3.17 3.09 3.04 2.97 2.96 2.90 2.82 8.08%
Adjusted Per Share Value based on latest NOSH - 106,251
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 235.74 170.21 104.10 52.35 181.99 136.93 89.72 90.07%
EPS 14.00 9.91 7.09 3.44 16.54 12.38 7.72 48.54%
DPS 0.00 0.00 0.00 0.00 2.31 0.00 0.00 -
NAPS 1.7181 1.6745 1.6481 1.6098 1.5834 1.5464 1.4992 9.48%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.20 2.11 2.38 2.15 2.01 1.54 1.60 -
P/RPS 0.51 0.67 1.24 2.23 0.59 0.60 0.95 -33.87%
P/EPS 8.51 11.54 18.21 33.86 6.50 6.63 11.01 -15.73%
EY 11.75 8.66 5.49 2.95 15.38 15.08 9.08 18.69%
DY 0.00 0.00 0.00 0.00 2.15 0.00 0.00 -
P/NAPS 0.69 0.68 0.78 0.72 0.68 0.53 0.57 13.54%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 17/05/07 14/02/07 27/11/06 18/08/06 -
Price 2.30 2.13 2.10 2.31 2.28 1.62 1.53 -
P/RPS 0.53 0.68 1.09 2.39 0.67 0.63 0.91 -30.19%
P/EPS 8.90 11.65 16.07 36.38 7.37 6.98 10.53 -10.57%
EY 11.23 8.58 6.22 2.75 13.56 14.33 9.50 11.76%
DY 0.00 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.73 0.69 0.69 0.78 0.77 0.56 0.54 22.19%

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