[CHOOBEE] QoQ Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 248.98%
YoY- 160.69%
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 97,322 94,072 78,022 96,788 100,743 100,069 107,219 -6.24%
PBT 15,327 10,394 5,556 13,285 4,043 707 769 633.77%
Tax -3,775 -2,912 -1,128 -3,332 -1,191 53 -3,326 8.80%
NP 11,552 7,482 4,428 9,953 2,852 760 -2,557 -
-
NP to SH 11,552 7,482 4,428 9,953 2,852 760 -2,557 -
-
Tax Rate 24.63% 28.02% 20.30% 25.08% 29.46% -7.50% 432.51% -
Total Cost 85,770 86,590 73,594 86,835 97,891 99,309 109,776 -15.15%
-
Net Worth 462,999 452,105 444,981 439,935 434,331 429,942 429,793 5.08%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 4,355 - - - -
Div Payout % - - - 43.76% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 462,999 452,105 444,981 439,935 434,331 429,942 429,793 5.08%
NOSH 109,903 109,903 109,064 108,894 108,854 108,571 108,808 0.66%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.87% 7.95% 5.68% 10.28% 2.83% 0.76% -2.38% -
ROE 2.50% 1.65% 1.00% 2.26% 0.66% 0.18% -0.59% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 89.33 86.35 71.54 88.88 92.55 92.17 98.54 -6.32%
EPS 10.60 6.87 4.06 9.14 2.62 0.70 -2.35 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 4.25 4.15 4.08 4.04 3.99 3.96 3.95 4.99%
Adjusted Per Share Value based on latest NOSH - 108,894
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 49.27 47.62 39.50 49.00 51.00 50.66 54.28 -6.24%
EPS 5.85 3.79 2.24 5.04 1.44 0.38 -1.29 -
DPS 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
NAPS 2.3439 2.2887 2.2527 2.2271 2.1988 2.1765 2.1758 5.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.79 1.66 1.87 1.41 1.46 1.48 1.51 -
P/RPS 2.00 1.92 2.61 1.59 1.58 1.61 1.53 19.53%
P/EPS 16.88 24.17 46.06 15.43 55.73 211.43 -64.26 -
EY 5.92 4.14 2.17 6.48 1.79 0.47 -1.56 -
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.46 0.35 0.37 0.37 0.38 6.89%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 17/02/17 29/11/16 26/08/16 27/05/16 26/02/16 26/11/15 -
Price 2.12 1.77 1.80 1.50 1.48 1.37 1.52 -
P/RPS 2.37 2.05 2.52 1.69 1.60 1.49 1.54 33.26%
P/EPS 19.99 25.77 44.33 16.41 56.49 195.71 -64.68 -
EY 5.00 3.88 2.26 6.09 1.77 0.51 -1.55 -
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.44 0.37 0.37 0.35 0.38 20.05%

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