[CHGP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 46.94%
YoY--%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 86,740 42,663 153,998 107,611 48,822 23,080 188,249 -40.31%
PBT 1,363 582 104 -814 -2,223 -931 -60,905 -
Tax -369 -132 160 -362 -318 -178 -1,156 -53.26%
NP 994 450 264 -1,176 -2,541 -1,109 -62,061 -
-
NP to SH 549 222 -413 -1,370 -2,582 -957 -60,653 -
-
Tax Rate 27.07% 22.68% -153.85% - - - - -
Total Cost 85,746 42,213 153,734 108,787 51,363 24,189 250,310 -51.01%
-
Net Worth 43,919 44,399 44,053 42,898 41,422 42,995 44,282 -0.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,919 44,399 44,053 42,898 41,422 42,995 44,282 -0.54%
NOSH 137,249 138,750 137,666 138,383 138,074 138,695 138,382 -0.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.15% 1.05% 0.17% -1.09% -5.20% -4.81% -32.97% -
ROE 1.25% 0.50% -0.94% -3.19% -6.23% -2.23% -136.97% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.20 30.75 111.86 77.76 35.36 16.64 136.04 -39.98%
EPS 0.40 0.16 -0.30 -0.99 -1.87 -0.69 -43.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.31 0.30 0.31 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 137,727
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.12 6.45 23.29 16.28 7.38 3.49 28.48 -40.32%
EPS 0.08 0.03 -0.06 -0.21 -0.39 -0.14 -9.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0672 0.0666 0.0649 0.0627 0.065 0.067 -0.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.22 0.22 0.27 0.26 0.30 0.28 0.10 -
P/RPS 0.35 0.72 0.24 0.33 0.85 1.68 0.07 192.11%
P/EPS 55.00 137.50 -90.00 -26.26 -16.04 -40.58 -0.23 -
EY 1.82 0.73 -1.11 -3.81 -6.23 -2.46 -438.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.84 0.84 1.00 0.90 0.31 70.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 24/02/10 25/11/09 19/08/09 27/05/09 -
Price 0.22 0.24 0.21 0.28 0.23 0.30 0.19 -
P/RPS 0.35 0.78 0.19 0.36 0.65 1.80 0.14 84.09%
P/EPS 55.00 150.00 -70.00 -28.28 -12.30 -43.48 -0.43 -
EY 1.82 0.67 -1.43 -3.54 -8.13 -2.30 -230.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.66 0.90 0.77 0.97 0.59 10.99%

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