[CHOOBEE] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -34.36%
YoY- 116.49%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 116,008 116,940 121,003 121,308 109,819 103,489 109,062 4.20%
PBT 4,050 3,839 3,405 6,562 9,486 307 4,052 -0.03%
Tax -1,099 2,523 -503 -1,349 -1,544 511 -1,182 -4.74%
NP 2,951 6,362 2,902 5,213 7,942 818 2,870 1.87%
-
NP to SH 2,951 6,362 2,902 5,213 7,942 818 2,870 1.87%
-
Tax Rate 27.14% -65.72% 14.77% 20.56% 16.28% -166.45% 29.17% -
Total Cost 113,057 110,578 118,101 116,095 101,877 102,671 106,192 4.26%
-
Net Worth 429,038 425,948 421,117 417,694 418,344 329,062 408,129 3.39%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 5,452 - - - -
Div Payout % - - - 104.60% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 429,038 425,948 421,117 417,694 418,344 329,062 408,129 3.39%
NOSH 108,892 108,938 109,097 109,058 108,943 109,687 109,125 -0.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.54% 5.44% 2.40% 4.30% 7.23% 0.79% 2.63% -
ROE 0.69% 1.49% 0.69% 1.25% 1.90% 0.25% 0.70% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 106.53 107.35 110.91 111.23 100.80 94.35 99.94 4.35%
EPS 2.71 5.84 2.66 4.78 7.29 0.75 2.63 2.01%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.94 3.91 3.86 3.83 3.84 3.00 3.74 3.53%
Adjusted Per Share Value based on latest NOSH - 109,058
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.18 59.65 61.73 61.88 56.02 52.79 55.63 4.21%
EPS 1.51 3.25 1.48 2.66 4.05 0.42 1.46 2.27%
DPS 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
NAPS 2.1886 2.1729 2.1482 2.1307 2.1341 1.6786 2.0819 3.39%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.76 1.57 1.54 1.50 1.31 1.30 1.34 -
P/RPS 1.65 1.46 1.39 1.35 1.30 1.38 1.34 14.89%
P/EPS 64.94 26.88 57.89 31.38 17.97 174.32 50.95 17.57%
EY 1.54 3.72 1.73 3.19 5.56 0.57 1.96 -14.86%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.40 0.39 0.34 0.43 0.36 16.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 21/02/14 22/11/13 23/08/13 29/05/13 22/02/13 23/11/12 -
Price 1.95 1.61 1.64 1.51 1.47 1.32 1.33 -
P/RPS 1.83 1.50 1.48 1.36 1.46 1.40 1.33 23.73%
P/EPS 71.96 27.57 61.65 31.59 20.16 177.00 50.57 26.53%
EY 1.39 3.63 1.62 3.17 4.96 0.56 1.98 -21.02%
DY 0.00 0.00 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.42 0.39 0.38 0.44 0.36 22.84%

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