[CHOOBEE] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -583.27%
YoY- -397.3%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 102,103 105,046 93,865 103,717 143,465 177,026 155,850 -24.54%
PBT 16,879 7,182 -5,359 -24,546 5,959 37,336 19,051 -7.74%
Tax -5,858 -699 145 658 -1,016 -6,473 -2,709 67.14%
NP 11,021 6,483 -5,214 -23,888 4,943 30,863 16,342 -23.07%
-
NP to SH 11,021 6,483 -5,214 -23,888 4,943 30,863 16,342 -23.07%
-
Tax Rate 34.71% 9.73% - - 17.05% 17.34% 14.22% -
Total Cost 91,082 98,563 99,079 127,605 138,522 146,163 139,508 -24.72%
-
Net Worth 365,964 354,670 350,067 359,854 384,809 379,149 348,289 3.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 6,314 - 4,762 - - - -
Div Payout % - 97.40% - 0.00% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 365,964 354,670 350,067 359,854 384,809 379,149 348,289 3.35%
NOSH 105,162 105,243 105,760 105,839 106,301 106,204 106,185 -0.64%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.79% 6.17% -5.55% -23.03% 3.45% 17.43% 10.49% -
ROE 3.01% 1.83% -1.49% -6.64% 1.28% 8.14% 4.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 97.09 99.81 88.75 97.99 134.96 166.68 146.77 -24.06%
EPS 10.48 6.16 -4.93 -22.57 4.65 29.06 15.39 -22.58%
DPS 0.00 6.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 3.48 3.37 3.31 3.40 3.62 3.57 3.28 4.02%
Adjusted Per Share Value based on latest NOSH - 105,839
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 52.08 53.59 47.88 52.91 73.18 90.30 79.50 -24.55%
EPS 5.62 3.31 -2.66 -12.19 2.52 15.74 8.34 -23.11%
DPS 0.00 3.22 0.00 2.43 0.00 0.00 0.00 -
NAPS 1.8669 1.8092 1.7858 1.8357 1.963 1.9341 1.7767 3.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.50 1.50 1.11 1.11 1.93 2.10 1.98 -
P/RPS 1.54 1.50 1.25 1.13 1.43 1.26 1.35 9.16%
P/EPS 14.31 24.35 -22.52 -4.92 41.51 7.23 12.87 7.31%
EY 6.99 4.11 -4.44 -20.33 2.41 13.84 7.77 -6.80%
DY 0.00 4.00 0.00 4.05 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.34 0.33 0.53 0.59 0.60 -19.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 20/08/09 25/05/09 25/02/09 25/11/08 15/08/08 23/05/08 -
Price 1.50 1.60 1.56 1.17 1.18 2.00 2.12 -
P/RPS 1.54 1.60 1.76 1.19 0.87 1.20 1.44 4.57%
P/EPS 14.31 25.97 -31.64 -5.18 25.38 6.88 13.78 2.54%
EY 6.99 3.85 -3.16 -19.29 3.94 14.53 7.26 -2.49%
DY 0.00 3.75 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.47 0.34 0.33 0.56 0.65 -24.05%

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