[CHOOBEE] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -121.35%
YoY- -112.53%
Quarter Report
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 55,044 53,729 53,450 43,612 52,943 47,544 39,846 24.01%
PBT 5,509 4,578 4,284 -2,046 8,296 10,800 9,230 -29.08%
Tax -1,309 -1,055 -1,237 2,046 -2,426 -3,828 -2,828 -40.13%
NP 4,200 3,523 3,047 0 5,870 6,972 6,402 -24.47%
-
NP to SH 4,200 3,523 3,047 -1,253 5,870 6,972 6,402 -24.47%
-
Tax Rate 23.76% 23.04% 28.87% - 29.24% 35.44% 30.64% -
Total Cost 50,844 50,206 50,403 43,612 47,073 40,572 33,444 32.18%
-
Net Worth 191,179 186,511 183,411 180,550 190,296 183,843 176,330 5.53%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 191,179 186,511 183,411 180,550 190,296 183,843 176,330 5.53%
NOSH 99,056 98,683 98,608 98,661 100,686 100,461 100,187 -0.75%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.63% 6.56% 5.70% 0.00% 11.09% 14.66% 16.07% -
ROE 2.20% 1.89% 1.66% -0.69% 3.08% 3.79% 3.63% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 55.57 54.45 54.20 44.20 52.58 47.33 39.77 24.95%
EPS 4.24 3.57 3.09 -1.27 5.83 6.94 6.39 -23.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.89 1.86 1.83 1.89 1.83 1.76 6.33%
Adjusted Per Share Value based on latest NOSH - 98,661
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 27.87 27.20 27.06 22.08 26.80 24.07 20.17 24.03%
EPS 2.13 1.78 1.54 -0.63 2.97 3.53 3.24 -24.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9678 0.9442 0.9285 0.914 0.9634 0.9307 0.8927 5.52%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.03 1.12 1.11 1.32 1.86 1.96 2.19 -
P/RPS 1.85 2.06 2.05 2.99 3.54 4.14 5.51 -51.66%
P/EPS 24.29 31.37 35.92 -103.94 31.90 28.24 34.27 -20.48%
EY 4.12 3.19 2.78 -0.96 3.13 3.54 2.92 25.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.60 0.72 0.98 1.07 1.24 -43.22%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 23/08/01 25/05/01 26/02/01 21/11/00 18/08/00 19/05/00 -
Price 1.22 1.20 1.04 1.37 1.66 2.07 2.40 -
P/RPS 2.20 2.20 1.92 3.10 3.16 4.37 6.03 -48.90%
P/EPS 28.77 33.61 33.66 -107.87 28.47 29.83 37.56 -16.27%
EY 3.48 2.98 2.97 -0.93 3.51 3.35 2.66 19.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.56 0.75 0.88 1.13 1.36 -40.10%

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