[CHOOBEE] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -22.6%
YoY- -39.43%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 177,026 155,850 128,467 129,588 101,452 102,624 88,326 59.03%
PBT 37,336 19,051 10,038 7,587 9,493 8,577 11,016 125.80%
Tax -6,473 -2,709 -2,003 -2,058 -2,350 -1,830 -2,864 72.30%
NP 30,863 16,342 8,035 5,529 7,143 6,747 8,152 143.10%
-
NP to SH 30,863 16,342 8,035 5,529 7,143 6,747 8,152 143.10%
-
Tax Rate 17.34% 14.22% 19.95% 27.13% 24.76% 21.34% 26.00% -
Total Cost 146,163 139,508 120,432 124,059 94,309 95,877 80,174 49.28%
-
Net Worth 379,149 348,289 336,917 328,550 323,135 315,568 313,375 13.55%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 379,149 348,289 336,917 328,550 323,135 315,568 313,375 13.55%
NOSH 106,204 106,185 106,283 106,326 106,294 106,251 105,870 0.21%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.43% 10.49% 6.25% 4.27% 7.04% 6.57% 9.23% -
ROE 8.14% 4.69% 2.38% 1.68% 2.21% 2.14% 2.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 166.68 146.77 120.87 121.88 95.44 96.59 83.43 58.69%
EPS 29.06 15.39 7.56 5.20 6.72 6.35 7.70 142.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.28 3.17 3.09 3.04 2.97 2.96 13.31%
Adjusted Per Share Value based on latest NOSH - 106,326
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 90.30 79.50 65.53 66.11 51.75 52.35 45.06 59.01%
EPS 15.74 8.34 4.10 2.82 3.64 3.44 4.16 143.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9341 1.7767 1.7187 1.676 1.6484 1.6098 1.5986 13.55%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.10 1.98 2.20 2.11 2.38 2.15 2.01 -
P/RPS 1.26 1.35 1.82 1.73 2.49 2.23 2.41 -35.12%
P/EPS 7.23 12.87 29.10 40.58 35.42 33.86 26.10 -57.53%
EY 13.84 7.77 3.44 2.46 2.82 2.95 3.83 135.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.69 0.68 0.78 0.72 0.68 -9.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 23/05/08 25/02/08 23/11/07 24/08/07 17/05/07 14/02/07 -
Price 2.00 2.12 2.30 2.13 2.10 2.31 2.28 -
P/RPS 1.20 1.44 1.90 1.75 2.20 2.39 2.73 -42.21%
P/EPS 6.88 13.78 30.42 40.96 31.25 36.38 29.61 -62.23%
EY 14.53 7.26 3.29 2.44 3.20 2.75 3.38 164.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.73 0.69 0.69 0.78 0.77 -19.14%

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