[CHOOBEE] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -13.53%
YoY- 89.35%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 90,559 75,994 76,657 88,337 95,448 71,020 81,738 7.06%
PBT 5,790 8,550 10,640 15,960 18,557 17,481 11,709 -37.44%
Tax -1,472 -2,241 -2,858 -4,633 -5,457 -5,366 -4,000 -48.61%
NP 4,318 6,309 7,782 11,327 13,100 12,115 7,709 -32.02%
-
NP to SH 4,160 6,038 7,782 11,327 13,100 12,115 7,709 -33.69%
-
Tax Rate 25.42% 26.21% 26.86% 29.03% 29.41% 30.70% 34.16% -
Total Cost 86,241 69,685 68,875 77,010 82,348 58,905 74,029 10.70%
-
Net Worth 286,391 279,632 274,019 270,907 260,366 246,355 233,698 14.50%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 286,391 279,632 274,019 270,907 260,366 246,355 233,698 14.50%
NOSH 104,522 103,567 103,015 102,229 102,104 101,380 101,167 2.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.77% 8.30% 10.15% 12.82% 13.72% 17.06% 9.43% -
ROE 1.45% 2.16% 2.84% 4.18% 5.03% 4.92% 3.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 86.64 73.38 74.41 86.41 93.48 70.05 80.79 4.76%
EPS 3.98 5.83 7.33 11.08 12.83 11.95 7.62 -35.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.70 2.66 2.65 2.55 2.43 2.31 12.04%
Adjusted Per Share Value based on latest NOSH - 102,229
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.20 38.77 39.10 45.06 48.69 36.23 41.70 7.06%
EPS 2.12 3.08 3.97 5.78 6.68 6.18 3.93 -33.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4609 1.4265 1.3978 1.382 1.3282 1.2567 1.1921 14.50%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.65 2.30 2.66 2.91 2.38 2.31 2.46 -
P/RPS 1.90 3.13 3.57 3.37 2.55 3.30 3.04 -26.87%
P/EPS 41.46 39.45 35.21 26.26 18.55 19.33 32.28 18.14%
EY 2.41 2.53 2.84 3.81 5.39 5.17 3.10 -15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.85 1.00 1.10 0.93 0.95 1.06 -31.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 18/08/05 27/05/05 25/02/05 26/11/04 24/08/04 14/05/04 -
Price 1.50 2.11 2.37 2.80 2.50 2.25 2.35 -
P/RPS 1.73 2.88 3.18 3.24 2.67 3.21 2.91 -29.27%
P/EPS 37.69 36.19 31.37 25.27 19.49 18.83 30.84 14.29%
EY 2.65 2.76 3.19 3.96 5.13 5.31 3.24 -12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.78 0.89 1.06 0.98 0.93 1.02 -33.72%

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