[CHOOBEE] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -17.85%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 50,514 58,582 52,015 49,534 53,753 55,044 53,729 -4.01%
PBT 3,956 6,420 7,306 3,337 3,814 5,509 4,578 -9.25%
Tax 556 -1,565 -2,054 -1,234 -1,254 -1,309 -1,055 -
NP 4,512 4,855 5,252 2,103 2,560 4,200 3,523 17.88%
-
NP to SH 4,512 4,855 5,252 2,103 2,560 4,200 3,523 17.88%
-
Tax Rate -14.05% 24.38% 28.11% 36.98% 32.88% 23.76% 23.04% -
Total Cost 46,002 53,727 46,763 47,431 51,193 50,844 50,206 -5.64%
-
Net Worth 207,664 202,954 197,944 193,356 190,511 191,179 186,511 7.40%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 207,664 202,954 197,944 193,356 190,511 191,179 186,511 7.40%
NOSH 99,361 99,487 99,469 99,668 99,224 99,056 98,683 0.45%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.93% 8.29% 10.10% 4.25% 4.76% 7.63% 6.56% -
ROE 2.17% 2.39% 2.65% 1.09% 1.34% 2.20% 1.89% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 50.84 58.88 52.29 49.70 54.17 55.57 54.45 -4.45%
EPS 4.54 4.88 5.28 2.11 2.58 4.24 3.57 17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.04 1.99 1.94 1.92 1.93 1.89 6.91%
Adjusted Per Share Value based on latest NOSH - 99,668
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 25.57 29.66 26.33 25.08 27.21 27.87 27.20 -4.02%
EPS 2.28 2.46 2.66 1.06 1.30 2.13 1.78 17.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0513 1.0274 1.0021 0.9788 0.9644 0.9678 0.9442 7.40%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.28 1.30 1.40 1.45 1.23 1.03 1.12 -
P/RPS 2.52 2.21 2.68 2.92 2.27 1.85 2.06 14.33%
P/EPS 28.19 26.64 26.52 68.72 47.67 24.29 31.37 -6.85%
EY 3.55 3.75 3.77 1.46 2.10 4.12 3.19 7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.70 0.75 0.64 0.53 0.59 2.24%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 14/11/02 15/08/02 16/05/02 25/02/02 26/11/01 23/08/01 -
Price 1.17 1.26 1.40 1.55 1.30 1.22 1.20 -
P/RPS 2.30 2.14 2.68 3.12 2.40 2.20 2.20 2.99%
P/EPS 25.77 25.82 26.52 73.46 50.39 28.77 33.61 -16.18%
EY 3.88 3.87 3.77 1.36 1.98 3.48 2.98 19.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.70 0.80 0.68 0.63 0.63 -7.53%

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