[CHOOBEE] QoQ Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Quarter Result
Revenue	155,850	128,467	129,588	101,452	102,624	88,326	92,560	41.48%
YoY %	21.32%	-0.87%	27.73%	-1.14%	16.19%	-4.57%	-	-
Horiz. %	168.38%	138.79%	140.00%	109.61%	110.87%	95.43%	100.00%	-
PBT	19,051	10,038	7,587	9,493	8,577	11,016	11,257	41.96%
YoY %	89.79%	32.31%	-20.08%	10.68%	-22.14%	-2.14%	-	-
Horiz. %	169.24%	89.17%	67.40%	84.33%	76.19%	97.86%	100.00%	-
Tax	-2,709	-2,003	-2,058	-2,350	-1,830	-2,864	-2,128	17.44%
YoY %	-35.25%	2.67%	12.43%	-28.42%	36.10%	-34.59%	-	-
Horiz. %	127.30%	94.13%	96.71%	110.43%	86.00%	134.59%	100.00%	-
NP	16,342	8,035	5,529	7,143	6,747	8,152	9,129	47.37%
YoY %	103.39%	45.32%	-22.60%	5.87%	-17.24%	-10.70%	-	-
Horiz. %	179.01%	88.02%	60.57%	78.25%	73.91%	89.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,342	8,035	5,529	7,143	6,747	8,152	9,129	47.37%
YoY %	103.39%	45.32%	-22.60%	5.87%	-17.24%	-10.70%	-	-
Horiz. %	179.01%	88.02%	60.57%	78.25%	73.91%	89.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.22%	19.95%	27.13%	24.76%	21.34%	26.00%	18.90%	-
YoY %	-28.72%	-26.47%	9.57%	16.03%	-17.92%	37.57%	-	-
Horiz. %	75.24%	105.56%	143.54%	131.01%	112.91%	137.57%	100.00%	-
Total Cost	139,508	120,432	124,059	94,309	95,877	80,174	83,431	40.83%
YoY %	15.84%	-2.92%	31.55%	-1.64%	19.59%	-3.90%	-	-
Horiz. %	167.21%	144.35%	148.70%	113.04%	114.92%	96.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	348,289	336,917	328,550	323,135	315,568	313,375	304,650	9.32%
YoY %	3.38%	2.55%	1.68%	2.40%	0.70%	2.86%	-	-
Horiz. %	114.32%	110.59%	107.85%	106.07%	103.58%	102.86%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	348,289	336,917	328,550	323,135	315,568	313,375	304,650	9.32%
YoY %	3.38%	2.55%	1.68%	2.40%	0.70%	2.86%	-	-
Horiz. %	114.32%	110.59%	107.85%	106.07%	103.58%	102.86%	100.00%	-
NOSH	106,185	106,283	106,326	106,294	106,251	105,870	105,051	0.71%
YoY %	-0.09%	-0.04%	0.03%	0.04%	0.36%	0.78%	-	-
Horiz. %	101.08%	101.17%	101.21%	101.18%	101.14%	100.78%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	10.49%	6.25%	4.27%	7.04%	6.57%	9.23%	9.86%	-
YoY %	67.84%	46.37%	-39.35%	7.15%	-28.82%	-6.39%	-	-
Horiz. %	106.39%	63.39%	43.31%	71.40%	66.63%	93.61%	100.00%	-
ROE	4.69%	2.38%	1.68%	2.21%	2.14%	2.60%	3.00%	-
YoY %	97.06%	41.67%	-23.98%	3.27%	-17.69%	-13.33%	-	-
Horiz. %	156.33%	79.33%	56.00%	73.67%	71.33%	86.67%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	146.77	120.87	121.88	95.44	96.59	83.43	88.11	40.47%
YoY %	21.43%	-0.83%	27.70%	-1.19%	15.77%	-5.31%	-	-
Horiz. %	166.58%	137.18%	138.33%	108.32%	109.62%	94.69%	100.00%	-
EPS	15.39	7.56	5.20	6.72	6.35	7.70	8.69	46.32%
YoY %	103.57%	45.38%	-22.62%	5.83%	-17.53%	-11.39%	-	-
Horiz. %	177.10%	87.00%	59.84%	77.33%	73.07%	88.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.28	3.17	3.09	3.04	2.97	2.96	2.90	8.54%
YoY %	3.47%	2.59%	1.64%	2.36%	0.34%	2.07%	-	-
Horiz. %	113.10%	109.31%	106.55%	104.83%	102.41%	102.07%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 106,294
RPS	79.50	65.53	66.11	51.75	52.35	45.06	47.22	41.47%
YoY %	21.32%	-0.88%	27.75%	-1.15%	16.18%	-4.57%	-	-
Horiz. %	168.36%	138.78%	140.00%	109.59%	110.86%	95.43%	100.00%	-
EPS	8.34	4.10	2.82	3.64	3.44	4.16	4.66	47.35%
YoY %	103.41%	45.39%	-22.53%	5.81%	-17.31%	-10.73%	-	-
Horiz. %	178.97%	87.98%	60.52%	78.11%	73.82%	89.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7767	1.7187	1.676	1.6484	1.6098	1.5986	1.5541	9.32%
YoY %	3.37%	2.55%	1.67%	2.40%	0.70%	2.86%	-	-
Horiz. %	114.32%	110.59%	107.84%	106.07%	103.58%	102.86%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.98	2.20	2.11	2.38	2.15	2.01	1.54	-
P/RPS	1.35	1.82	1.73	2.49	2.23	2.41	1.75	-15.87%
YoY %	-25.82%	5.20%	-30.52%	11.66%	-7.47%	37.71%	-	-
Horiz. %	77.14%	104.00%	98.86%	142.29%	127.43%	137.71%	100.00%	-
P/EPS	12.87	29.10	40.58	35.42	33.86	26.10	17.72	-19.18%
YoY %	-55.77%	-28.29%	14.57%	4.61%	29.73%	47.29%	-	-
Horiz. %	72.63%	164.22%	229.01%	199.89%	191.08%	147.29%	100.00%	-
EY	7.77	3.44	2.46	2.82	2.95	3.83	5.64	23.78%
YoY %	125.87%	39.84%	-12.77%	-4.41%	-22.98%	-32.09%	-	-
Horiz. %	137.77%	60.99%	43.62%	50.00%	52.30%	67.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.60	0.69	0.68	0.78	0.72	0.68	0.53	8.61%
YoY %	-13.04%	1.47%	-12.82%	8.33%	5.88%	28.30%	-	-
Horiz. %	113.21%	130.19%	128.30%	147.17%	135.85%	128.30%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/05/08	25/02/08	23/11/07	24/08/07	17/05/07	14/02/07	27/11/06	-
Price	2.12	2.30	2.13	2.10	2.31	2.28	1.62	-
P/RPS	1.44	1.90	1.75	2.20	2.39	2.73	1.84	-15.06%
YoY %	-24.21%	8.57%	-20.45%	-7.95%	-12.45%	48.37%	-	-
Horiz. %	78.26%	103.26%	95.11%	119.57%	129.89%	148.37%	100.00%	-
P/EPS	13.78	30.42	40.96	31.25	36.38	29.61	18.64	-18.22%
YoY %	-54.70%	-25.73%	31.07%	-14.10%	22.86%	58.85%	-	-
Horiz. %	73.93%	163.20%	219.74%	167.65%	195.17%	158.85%	100.00%	-
EY	7.26	3.29	2.44	3.20	2.75	3.38	5.36	22.39%
YoY %	120.67%	34.84%	-23.75%	16.36%	-18.64%	-36.94%	-	-
Horiz. %	135.45%	61.38%	45.52%	59.70%	51.31%	63.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.73	0.69	0.69	0.78	0.77	0.56	10.43%
YoY %	-10.96%	5.80%	0.00%	-11.54%	1.30%	37.50%	-	-
Horiz. %	116.07%	130.36%	123.21%	123.21%	139.29%	137.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos