[CHOOBEE] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -83.98%
YoY- -10.6%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 105,046 93,865 103,717 143,465 177,026 155,850 128,467 -12.56%
PBT 7,182 -5,359 -24,546 5,959 37,336 19,051 10,038 -20.02%
Tax -699 145 658 -1,016 -6,473 -2,709 -2,003 -50.46%
NP 6,483 -5,214 -23,888 4,943 30,863 16,342 8,035 -13.34%
-
NP to SH 6,483 -5,214 -23,888 4,943 30,863 16,342 8,035 -13.34%
-
Tax Rate 9.73% - - 17.05% 17.34% 14.22% 19.95% -
Total Cost 98,563 99,079 127,605 138,522 146,163 139,508 120,432 -12.51%
-
Net Worth 354,670 350,067 359,854 384,809 379,149 348,289 336,917 3.48%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,314 - 4,762 - - - - -
Div Payout % 97.40% - 0.00% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 354,670 350,067 359,854 384,809 379,149 348,289 336,917 3.48%
NOSH 105,243 105,760 105,839 106,301 106,204 106,185 106,283 -0.65%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.17% -5.55% -23.03% 3.45% 17.43% 10.49% 6.25% -
ROE 1.83% -1.49% -6.64% 1.28% 8.14% 4.69% 2.38% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 99.81 88.75 97.99 134.96 166.68 146.77 120.87 -11.99%
EPS 6.16 -4.93 -22.57 4.65 29.06 15.39 7.56 -12.77%
DPS 6.00 0.00 4.50 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.31 3.40 3.62 3.57 3.28 3.17 4.16%
Adjusted Per Share Value based on latest NOSH - 106,301
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 53.18 47.52 52.51 72.63 89.62 78.90 65.03 -12.56%
EPS 3.28 -2.64 -12.09 2.50 15.62 8.27 4.07 -13.41%
DPS 3.20 0.00 2.41 0.00 0.00 0.00 0.00 -
NAPS 1.7955 1.7722 1.8217 1.948 1.9194 1.7632 1.7056 3.48%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.50 1.11 1.11 1.93 2.10 1.98 2.20 -
P/RPS 1.50 1.25 1.13 1.43 1.26 1.35 1.82 -12.10%
P/EPS 24.35 -22.52 -4.92 41.51 7.23 12.87 29.10 -11.21%
EY 4.11 -4.44 -20.33 2.41 13.84 7.77 3.44 12.60%
DY 4.00 0.00 4.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.33 0.53 0.59 0.60 0.69 -24.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 25/05/09 25/02/09 25/11/08 15/08/08 23/05/08 25/02/08 -
Price 1.60 1.56 1.17 1.18 2.00 2.12 2.30 -
P/RPS 1.60 1.76 1.19 0.87 1.20 1.44 1.90 -10.83%
P/EPS 25.97 -31.64 -5.18 25.38 6.88 13.78 30.42 -10.01%
EY 3.85 -3.16 -19.29 3.94 14.53 7.26 3.29 11.05%
DY 3.75 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.34 0.33 0.56 0.65 0.73 -25.45%

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