[CHOOBEE] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 57.15%
YoY- 67.22%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 76,657 88,337 95,448 71,020 81,738 69,221 79,412 -2.32%
PBT 10,640 15,960 18,557 17,481 11,709 9,108 8,675 14.56%
Tax -2,858 -4,633 -5,457 -5,366 -4,000 -3,126 -1,580 48.40%
NP 7,782 11,327 13,100 12,115 7,709 5,982 7,095 6.34%
-
NP to SH 7,782 11,327 13,100 12,115 7,709 5,982 7,095 6.34%
-
Tax Rate 26.86% 29.03% 29.41% 30.70% 34.16% 34.32% 18.21% -
Total Cost 68,875 77,010 82,348 58,905 74,029 63,239 72,317 -3.19%
-
Net Worth 274,019 270,907 260,366 246,355 233,698 228,618 222,900 14.74%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 274,019 270,907 260,366 246,355 233,698 228,618 222,900 14.74%
NOSH 103,015 102,229 102,104 101,380 101,167 99,833 99,509 2.33%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.15% 12.82% 13.72% 17.06% 9.43% 8.64% 8.93% -
ROE 2.84% 4.18% 5.03% 4.92% 3.30% 2.62% 3.18% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 74.41 86.41 93.48 70.05 80.79 69.34 79.80 -4.55%
EPS 7.33 11.08 12.83 11.95 7.62 5.95 7.13 1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.65 2.55 2.43 2.31 2.29 2.24 12.12%
Adjusted Per Share Value based on latest NOSH - 101,380
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 39.10 45.06 48.69 36.23 41.70 35.31 40.51 -2.33%
EPS 3.97 5.78 6.68 6.18 3.93 3.05 3.62 6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3978 1.382 1.3282 1.2567 1.1921 1.1662 1.1371 14.73%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.66 2.91 2.38 2.31 2.46 1.95 1.63 -
P/RPS 3.57 3.37 2.55 3.30 3.04 2.81 2.04 45.17%
P/EPS 35.21 26.26 18.55 19.33 32.28 32.54 22.86 33.33%
EY 2.84 3.81 5.39 5.17 3.10 3.07 4.37 -24.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 0.93 0.95 1.06 0.85 0.73 23.32%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 24/08/04 14/05/04 27/02/04 14/11/03 -
Price 2.37 2.80 2.50 2.25 2.35 2.16 1.90 -
P/RPS 3.18 3.24 2.67 3.21 2.91 3.12 2.38 21.28%
P/EPS 31.37 25.27 19.49 18.83 30.84 36.05 26.65 11.47%
EY 3.19 3.96 5.13 5.31 3.24 2.77 3.75 -10.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 0.98 0.93 1.02 0.94 0.85 3.11%

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