[CHOOBEE] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -127.79%
YoY- -110.21%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 92,560 88,346 87,526 85,827 90,559 75,994 76,657 13.37%
PBT 11,257 11,255 8,117 -1,033 5,790 8,550 10,640 3.82%
Tax -2,128 -2,580 -1,649 -160 -1,472 -2,241 -2,858 -17.83%
NP 9,129 8,675 6,468 -1,193 4,318 6,309 7,782 11.21%
-
NP to SH 9,129 8,675 6,468 -1,156 4,160 6,038 7,782 11.21%
-
Tax Rate 18.90% 22.92% 20.32% - 25.42% 26.21% 26.86% -
Total Cost 83,431 79,671 81,058 87,020 86,241 69,685 68,875 13.62%
-
Net Worth 304,650 294,740 284,924 284,313 286,391 279,632 274,019 7.31%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 304,650 294,740 284,924 284,313 286,391 279,632 274,019 7.31%
NOSH 105,051 104,518 103,987 104,144 104,522 103,567 103,015 1.31%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.86% 9.82% 7.39% -1.39% 4.77% 8.30% 10.15% -
ROE 3.00% 2.94% 2.27% -0.41% 1.45% 2.16% 2.84% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 88.11 84.53 84.17 82.41 86.64 73.38 74.41 11.91%
EPS 8.69 8.30 6.22 -1.11 3.98 5.83 7.33 12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.82 2.74 2.73 2.74 2.70 2.66 5.92%
Adjusted Per Share Value based on latest NOSH - 104,144
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 46.86 44.72 44.31 43.45 45.84 38.47 38.81 13.37%
EPS 4.62 4.39 3.27 -0.59 2.11 3.06 3.94 11.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5423 1.4921 1.4424 1.4393 1.4498 1.4156 1.3872 7.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.54 1.60 1.59 1.34 1.65 2.30 2.66 -
P/RPS 1.75 1.89 1.89 1.63 1.90 3.13 3.57 -37.80%
P/EPS 17.72 19.28 25.56 -120.72 41.46 39.45 35.21 -36.70%
EY 5.64 5.19 3.91 -0.83 2.41 2.53 2.84 57.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.58 0.49 0.60 0.85 1.00 -34.48%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 18/08/06 19/05/06 24/02/06 22/11/05 18/08/05 27/05/05 -
Price 1.62 1.53 1.56 1.44 1.50 2.11 2.37 -
P/RPS 1.84 1.81 1.85 1.75 1.73 2.88 3.18 -30.53%
P/EPS 18.64 18.43 25.08 -129.73 37.69 36.19 31.37 -29.29%
EY 5.36 5.42 3.99 -0.77 2.65 2.76 3.19 41.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.57 0.53 0.55 0.78 0.89 -26.55%

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