[CHUAN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 32.27%
YoY- -636.73%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 546,552 399,235 247,701 112,858 403,695 302,820 190,836 101.28%
PBT 5,702 4,452 2,074 -439 -1,200 -670 472 424.10%
Tax -2,752 -2,096 -1,265 -552 35 -814 -783 130.63%
NP 2,950 2,356 809 -991 -1,165 -1,484 -311 -
-
NP to SH 3,630 2,639 1,045 -789 -1,165 -1,065 33 2176.19%
-
Tax Rate 48.26% 47.08% 60.99% - - - 165.89% -
Total Cost 543,602 396,879 246,892 113,849 404,860 304,304 191,147 100.34%
-
Net Worth 90,391 89,609 88,354 86,521 98,128 87,258 93,342 -2.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 90,391 89,609 88,354 86,521 98,128 87,258 93,342 -2.11%
NOSH 44,748 44,804 44,849 44,829 44,807 44,747 47,142 -3.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.54% 0.59% 0.33% -0.88% -0.29% -0.49% -0.16% -
ROE 4.02% 2.95% 1.18% -0.91% -1.19% -1.22% 0.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,221.39 891.06 552.29 251.75 900.95 676.72 404.80 108.38%
EPS 8.11 5.89 2.33 -1.76 -2.60 -2.38 0.07 2256.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.00 1.97 1.93 2.19 1.95 1.98 1.33%
Adjusted Per Share Value based on latest NOSH - 44,829
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 324.04 236.70 146.86 66.91 239.34 179.53 113.14 101.29%
EPS 2.15 1.56 0.62 -0.47 -0.69 -0.63 0.02 2141.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5359 0.5313 0.5238 0.513 0.5818 0.5173 0.5534 -2.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.44 0.42 0.39 0.31 0.44 0.44 -
P/RPS 0.03 0.05 0.08 0.15 0.03 0.07 0.11 -57.84%
P/EPS 4.93 7.47 18.03 -22.16 -11.92 -18.49 628.57 -96.01%
EY 20.28 13.39 5.55 -4.51 -8.39 -5.41 0.16 2401.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.20 0.14 0.23 0.22 -6.14%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 29/05/06 13/03/06 29/11/05 29/08/05 -
Price 0.54 0.46 0.41 0.45 0.37 0.38 0.45 -
P/RPS 0.04 0.05 0.07 0.18 0.04 0.06 0.11 -48.95%
P/EPS 6.66 7.81 17.60 -25.57 -14.23 -15.97 642.86 -95.20%
EY 15.02 12.80 5.68 -3.91 -7.03 -6.26 0.16 1948.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.21 0.23 0.17 0.19 0.23 11.24%

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