[CHOOBEE] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -31.1%
YoY- -68.24%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 88,346 87,526 85,827 90,559 75,994 76,657 88,337 0.00%
PBT 11,255 8,117 -1,033 5,790 8,550 10,640 15,960 -20.82%
Tax -2,580 -1,649 -160 -1,472 -2,241 -2,858 -4,633 -32.38%
NP 8,675 6,468 -1,193 4,318 6,309 7,782 11,327 -16.33%
-
NP to SH 8,675 6,468 -1,156 4,160 6,038 7,782 11,327 -16.33%
-
Tax Rate 22.92% 20.32% - 25.42% 26.21% 26.86% 29.03% -
Total Cost 79,671 81,058 87,020 86,241 69,685 68,875 77,010 2.29%
-
Net Worth 294,740 284,924 284,313 286,391 279,632 274,019 270,907 5.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 294,740 284,924 284,313 286,391 279,632 274,019 270,907 5.79%
NOSH 104,518 103,987 104,144 104,522 103,567 103,015 102,229 1.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.82% 7.39% -1.39% 4.77% 8.30% 10.15% 12.82% -
ROE 2.94% 2.27% -0.41% 1.45% 2.16% 2.84% 4.18% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 84.53 84.17 82.41 86.64 73.38 74.41 86.41 -1.45%
EPS 8.30 6.22 -1.11 3.98 5.83 7.33 11.08 -17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.74 2.73 2.74 2.70 2.66 2.65 4.24%
Adjusted Per Share Value based on latest NOSH - 104,522
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.07 44.65 43.78 46.20 38.77 39.10 45.06 0.01%
EPS 4.43 3.30 -0.59 2.12 3.08 3.97 5.78 -16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5035 1.4535 1.4503 1.4609 1.4265 1.3978 1.382 5.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.60 1.59 1.34 1.65 2.30 2.66 2.91 -
P/RPS 1.89 1.89 1.63 1.90 3.13 3.57 3.37 -32.06%
P/EPS 19.28 25.56 -120.72 41.46 39.45 35.21 26.26 -18.66%
EY 5.19 3.91 -0.83 2.41 2.53 2.84 3.81 22.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.49 0.60 0.85 1.00 1.10 -35.56%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 19/05/06 24/02/06 22/11/05 18/08/05 27/05/05 25/02/05 -
Price 1.53 1.56 1.44 1.50 2.11 2.37 2.80 -
P/RPS 1.81 1.85 1.75 1.73 2.88 3.18 3.24 -32.24%
P/EPS 18.43 25.08 -129.73 37.69 36.19 31.37 25.27 -19.02%
EY 5.42 3.99 -0.77 2.65 2.76 3.19 3.96 23.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.53 0.55 0.78 0.89 1.06 -36.29%

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