[CHOOBEE] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 19.22%
YoY- -28.45%
Quarter Report
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 52,015 49,534 53,753 55,044 53,729 53,450 43,612 12.50%
PBT 7,306 3,337 3,814 5,509 4,578 4,284 -2,046 -
Tax -2,054 -1,234 -1,254 -1,309 -1,055 -1,237 2,046 -
NP 5,252 2,103 2,560 4,200 3,523 3,047 0 -
-
NP to SH 5,252 2,103 2,560 4,200 3,523 3,047 -1,253 -
-
Tax Rate 28.11% 36.98% 32.88% 23.76% 23.04% 28.87% - -
Total Cost 46,763 47,431 51,193 50,844 50,206 50,403 43,612 4.77%
-
Net Worth 197,944 193,356 190,511 191,179 186,511 183,411 180,550 6.34%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 197,944 193,356 190,511 191,179 186,511 183,411 180,550 6.34%
NOSH 99,469 99,668 99,224 99,056 98,683 98,608 98,661 0.54%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.10% 4.25% 4.76% 7.63% 6.56% 5.70% 0.00% -
ROE 2.65% 1.09% 1.34% 2.20% 1.89% 1.66% -0.69% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 52.29 49.70 54.17 55.57 54.45 54.20 44.20 11.89%
EPS 5.28 2.11 2.58 4.24 3.57 3.09 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.94 1.92 1.93 1.89 1.86 1.83 5.76%
Adjusted Per Share Value based on latest NOSH - 99,056
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 26.33 25.08 27.21 27.87 27.20 27.06 22.08 12.48%
EPS 2.66 1.06 1.30 2.13 1.78 1.54 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0021 0.9788 0.9644 0.9678 0.9442 0.9285 0.914 6.34%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.40 1.45 1.23 1.03 1.12 1.11 1.32 -
P/RPS 2.68 2.92 2.27 1.85 2.06 2.05 2.99 -7.05%
P/EPS 26.52 68.72 47.67 24.29 31.37 35.92 -103.94 -
EY 3.77 1.46 2.10 4.12 3.19 2.78 -0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.64 0.53 0.59 0.60 0.72 -1.86%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 15/08/02 16/05/02 25/02/02 26/11/01 23/08/01 25/05/01 26/02/01 -
Price 1.40 1.55 1.30 1.22 1.20 1.04 1.37 -
P/RPS 2.68 3.12 2.40 2.20 2.20 1.92 3.10 -9.27%
P/EPS 26.52 73.46 50.39 28.77 33.61 33.66 -107.87 -
EY 3.77 1.36 1.98 3.48 2.98 2.97 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.68 0.63 0.63 0.56 0.75 -4.50%

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