[CHOOBEE] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 40.49%
YoY- 37.95%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 81,738 69,221 79,412 74,852 54,828 50,514 58,582 24.83%
PBT 11,709 9,108 8,675 10,580 6,914 3,956 6,420 49.22%
Tax -4,000 -3,126 -1,580 -3,335 -1,757 556 -1,565 86.83%
NP 7,709 5,982 7,095 7,245 5,157 4,512 4,855 36.06%
-
NP to SH 7,709 5,982 7,095 7,245 5,157 4,512 4,855 36.06%
-
Tax Rate 34.16% 34.32% 18.21% 31.52% 25.41% -14.05% 24.38% -
Total Cost 74,029 63,239 72,317 67,607 49,671 46,002 53,727 23.80%
-
Net Worth 233,698 228,618 222,900 215,660 208,664 207,664 202,954 9.85%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 233,698 228,618 222,900 215,660 208,664 207,664 202,954 9.85%
NOSH 101,167 99,833 99,509 99,382 99,364 99,361 99,487 1.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.43% 8.64% 8.93% 9.68% 9.41% 8.93% 8.29% -
ROE 3.30% 2.62% 3.18% 3.36% 2.47% 2.17% 2.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 80.79 69.34 79.80 75.32 55.18 50.84 58.88 23.45%
EPS 7.62 5.95 7.13 7.29 5.19 4.54 4.88 34.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.29 2.24 2.17 2.10 2.09 2.04 8.63%
Adjusted Per Share Value based on latest NOSH - 99,382
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 41.38 35.04 40.20 37.89 27.76 25.57 29.66 24.83%
EPS 3.90 3.03 3.59 3.67 2.61 2.28 2.46 35.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1831 1.1574 1.1284 1.0918 1.0563 1.0513 1.0274 9.85%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.46 1.95 1.63 1.42 1.16 1.28 1.30 -
P/RPS 3.04 2.81 2.04 1.89 2.10 2.52 2.21 23.66%
P/EPS 32.28 32.54 22.86 19.48 22.35 28.19 26.64 13.64%
EY 3.10 3.07 4.37 5.13 4.47 3.55 3.75 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.85 0.73 0.65 0.55 0.61 0.64 39.94%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 14/05/04 27/02/04 14/11/03 22/08/03 19/05/03 24/02/03 14/11/02 -
Price 2.35 2.16 1.90 1.53 1.25 1.17 1.26 -
P/RPS 2.91 3.12 2.38 2.03 2.27 2.30 2.14 22.71%
P/EPS 30.84 36.05 26.65 20.99 24.08 25.77 25.82 12.56%
EY 3.24 2.77 3.75 4.76 4.15 3.88 3.87 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.94 0.85 0.71 0.60 0.56 0.62 39.31%

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