[CHOOBEE] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -22.41%
YoY- -50.16%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 87,526 85,827 90,559 75,994 76,657 88,337 95,448 -5.61%
PBT 8,117 -1,033 5,790 8,550 10,640 15,960 18,557 -42.40%
Tax -1,649 -160 -1,472 -2,241 -2,858 -4,633 -5,457 -55.00%
NP 6,468 -1,193 4,318 6,309 7,782 11,327 13,100 -37.55%
-
NP to SH 6,468 -1,156 4,160 6,038 7,782 11,327 13,100 -37.55%
-
Tax Rate 20.32% - 25.42% 26.21% 26.86% 29.03% 29.41% -
Total Cost 81,058 87,020 86,241 69,685 68,875 77,010 82,348 -1.04%
-
Net Worth 284,924 284,313 286,391 279,632 274,019 270,907 260,366 6.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 284,924 284,313 286,391 279,632 274,019 270,907 260,366 6.19%
NOSH 103,987 104,144 104,522 103,567 103,015 102,229 102,104 1.22%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.39% -1.39% 4.77% 8.30% 10.15% 12.82% 13.72% -
ROE 2.27% -0.41% 1.45% 2.16% 2.84% 4.18% 5.03% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 84.17 82.41 86.64 73.38 74.41 86.41 93.48 -6.76%
EPS 6.22 -1.11 3.98 5.83 7.33 11.08 12.83 -38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.73 2.74 2.70 2.66 2.65 2.55 4.91%
Adjusted Per Share Value based on latest NOSH - 103,567
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.65 43.78 46.20 38.77 39.10 45.06 48.69 -5.61%
EPS 3.30 -0.59 2.12 3.08 3.97 5.78 6.68 -37.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4535 1.4503 1.4609 1.4265 1.3978 1.382 1.3282 6.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.59 1.34 1.65 2.30 2.66 2.91 2.38 -
P/RPS 1.89 1.63 1.90 3.13 3.57 3.37 2.55 -18.11%
P/EPS 25.56 -120.72 41.46 39.45 35.21 26.26 18.55 23.85%
EY 3.91 -0.83 2.41 2.53 2.84 3.81 5.39 -19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.60 0.85 1.00 1.10 0.93 -27.02%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 24/02/06 22/11/05 18/08/05 27/05/05 25/02/05 26/11/04 -
Price 1.56 1.44 1.50 2.11 2.37 2.80 2.50 -
P/RPS 1.85 1.75 1.73 2.88 3.18 3.24 2.67 -21.71%
P/EPS 25.08 -129.73 37.69 36.19 31.37 25.27 19.49 18.32%
EY 3.99 -0.77 2.65 2.76 3.19 3.96 5.13 -15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.55 0.78 0.89 1.06 0.98 -30.34%

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