[CHOOBEE] QoQ Quarter Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Quarter Result
Revenue	85,827	90,559	75,994	76,657	88,337	95,448	71,020	13.41%
YoY %	-5.23%	19.17%	-0.86%	-13.22%	-7.45%	34.40%	-	-
Horiz. %	120.85%	127.51%	107.00%	107.94%	124.38%	134.40%	100.00%	-
PBT	-1,033	5,790	8,550	10,640	15,960	18,557	17,481	-
YoY %	-117.84%	-32.28%	-19.64%	-33.33%	-13.99%	6.16%	-	-
Horiz. %	-5.91%	33.12%	48.91%	60.87%	91.30%	106.16%	100.00%	-
Tax	-160	-1,472	-2,241	-2,858	-4,633	-5,457	-5,366	-90.32%
YoY %	89.13%	34.32%	21.59%	38.31%	15.10%	-1.70%	-	-
Horiz. %	2.98%	27.43%	41.76%	53.26%	86.34%	101.70%	100.00%	-
NP	-1,193	4,318	6,309	7,782	11,327	13,100	12,115	-
YoY %	-127.63%	-31.56%	-18.93%	-31.30%	-13.53%	8.13%	-	-
Horiz. %	-9.85%	35.64%	52.08%	64.23%	93.50%	108.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,156	4,160	6,038	7,782	11,327	13,100	12,115	-
YoY %	-127.79%	-31.10%	-22.41%	-31.30%	-13.53%	8.13%	-	-
Horiz. %	-9.54%	34.34%	49.84%	64.23%	93.50%	108.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	25.42%	26.21%	26.86%	29.03%	29.41%	30.70%	-
YoY %	-	-3.01%	-2.42%	-7.48%	-1.29%	-4.20%	-	-
Horiz. %	-	82.80%	85.37%	87.49%	94.56%	95.80%	100.00%	-
Total Cost	87,020	86,241	69,685	68,875	77,010	82,348	58,905	29.61%
YoY %	0.90%	23.76%	1.18%	-10.56%	-6.48%	39.80%	-	-
Horiz. %	147.73%	146.41%	118.30%	116.93%	130.74%	139.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,313	286,391	279,632	274,019	270,907	260,366	246,355	9.99%
YoY %	-0.73%	2.42%	2.05%	1.15%	4.05%	5.69%	-	-
Horiz. %	115.41%	116.25%	113.51%	111.23%	109.97%	105.69%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	284,313	286,391	279,632	274,019	270,907	260,366	246,355	9.99%
YoY %	-0.73%	2.42%	2.05%	1.15%	4.05%	5.69%	-	-
Horiz. %	115.41%	116.25%	113.51%	111.23%	109.97%	105.69%	100.00%	-
NOSH	104,144	104,522	103,567	103,015	102,229	102,104	101,380	1.80%
YoY %	-0.36%	0.92%	0.54%	0.77%	0.12%	0.71%	-	-
Horiz. %	102.73%	103.10%	102.16%	101.61%	100.84%	100.71%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	-1.39%	4.77%	8.30%	10.15%	12.82%	13.72%	17.06%	-
YoY %	-129.14%	-42.53%	-18.23%	-20.83%	-6.56%	-19.58%	-	-
Horiz. %	-8.15%	27.96%	48.65%	59.50%	75.15%	80.42%	100.00%	-
ROE	-0.41%	1.45%	2.16%	2.84%	4.18%	5.03%	4.92%	-
YoY %	-128.28%	-32.87%	-23.94%	-32.06%	-16.90%	2.24%	-	-
Horiz. %	-8.33%	29.47%	43.90%	57.72%	84.96%	102.24%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	82.41	86.64	73.38	74.41	86.41	93.48	70.05	11.40%
YoY %	-4.88%	18.07%	-1.38%	-13.89%	-7.56%	33.45%	-	-
Horiz. %	117.64%	123.68%	104.75%	106.22%	123.35%	133.45%	100.00%	-
EPS	-1.11	3.98	5.83	7.33	11.08	12.83	11.95	-
YoY %	-127.89%	-31.73%	-20.46%	-33.84%	-13.64%	7.36%	-	-
Horiz. %	-9.29%	33.31%	48.79%	61.34%	92.72%	107.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.73	2.74	2.70	2.66	2.65	2.55	2.43	8.04%
YoY %	-0.36%	1.48%	1.50%	0.38%	3.92%	4.94%	-	-
Horiz. %	112.35%	112.76%	111.11%	109.47%	109.05%	104.94%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 103,015
RPS	43.45	45.84	38.47	38.81	44.72	48.32	35.95	13.42%
YoY %	-5.21%	19.16%	-0.88%	-13.22%	-7.45%	34.41%	-	-
Horiz. %	120.86%	127.51%	107.01%	107.96%	124.39%	134.41%	100.00%	-
EPS	-0.59	2.11	3.06	3.94	5.73	6.63	6.13	-
YoY %	-127.96%	-31.05%	-22.34%	-31.24%	-13.57%	8.16%	-	-
Horiz. %	-9.62%	34.42%	49.92%	64.27%	93.47%	108.16%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4393	1.4498	1.4156	1.3872	1.3714	1.3181	1.2471	9.99%
YoY %	-0.72%	2.42%	2.05%	1.15%	4.04%	5.69%	-	-
Horiz. %	115.41%	116.25%	113.51%	111.23%	109.97%	105.69%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	1.34	1.65	2.30	2.66	2.91	2.38	2.31	-
P/RPS	1.63	1.90	3.13	3.57	3.37	2.55	3.30	-37.43%
YoY %	-14.21%	-39.30%	-12.32%	5.93%	32.16%	-22.73%	-	-
Horiz. %	49.39%	57.58%	94.85%	108.18%	102.12%	77.27%	100.00%	-
P/EPS	-120.72	41.46	39.45	35.21	26.26	18.55	19.33	-
YoY %	-391.17%	5.10%	12.04%	34.08%	41.56%	-4.04%	-	-
Horiz. %	-624.52%	214.49%	204.09%	182.15%	135.85%	95.96%	100.00%	-
EY	-0.83	2.41	2.53	2.84	3.81	5.39	5.17	-
YoY %	-134.44%	-4.74%	-10.92%	-25.46%	-29.31%	4.26%	-	-
Horiz. %	-16.05%	46.62%	48.94%	54.93%	73.69%	104.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.60	0.85	1.00	1.10	0.93	0.95	-35.60%
YoY %	-18.33%	-29.41%	-15.00%	-9.09%	18.28%	-2.11%	-	-
Horiz. %	51.58%	63.16%	89.47%	105.26%	115.79%	97.89%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/06	22/11/05	18/08/05	27/05/05	25/02/05	26/11/04	24/08/04	-
Price	1.44	1.50	2.11	2.37	2.80	2.50	2.25	-
P/RPS	1.75	1.73	2.88	3.18	3.24	2.67	3.21	-33.19%
YoY %	1.16%	-39.93%	-9.43%	-1.85%	21.35%	-16.82%	-	-
Horiz. %	54.52%	53.89%	89.72%	99.07%	100.93%	83.18%	100.00%	-
P/EPS	-129.73	37.69	36.19	31.37	25.27	19.49	18.83	-
YoY %	-444.20%	4.14%	15.36%	24.14%	29.66%	3.51%	-	-
Horiz. %	-688.95%	200.16%	192.19%	166.60%	134.20%	103.51%	100.00%	-
EY	-0.77	2.65	2.76	3.19	3.96	5.13	5.31	-
YoY %	-129.06%	-3.99%	-13.48%	-19.44%	-22.81%	-3.39%	-	-
Horiz. %	-14.50%	49.91%	51.98%	60.08%	74.58%	96.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.55	0.78	0.89	1.06	0.98	0.93	-31.19%
YoY %	-3.64%	-29.49%	-12.36%	-16.04%	8.16%	5.38%	-	-
Horiz. %	56.99%	59.14%	83.87%	95.70%	113.98%	105.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos