[CHOOBEE] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 659.52%
YoY- -16.89%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 88,326 92,560 88,346 87,526 85,827 90,559 75,994 10.51%
PBT 11,016 11,257 11,255 8,117 -1,033 5,790 8,550 18.35%
Tax -2,864 -2,128 -2,580 -1,649 -160 -1,472 -2,241 17.71%
NP 8,152 9,129 8,675 6,468 -1,193 4,318 6,309 18.57%
-
NP to SH 8,152 9,129 8,675 6,468 -1,156 4,160 6,038 22.08%
-
Tax Rate 26.00% 18.90% 22.92% 20.32% - 25.42% 26.21% -
Total Cost 80,174 83,431 79,671 81,058 87,020 86,241 69,685 9.77%
-
Net Worth 313,375 304,650 294,740 284,924 284,313 286,391 279,632 7.86%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 313,375 304,650 294,740 284,924 284,313 286,391 279,632 7.86%
NOSH 105,870 105,051 104,518 103,987 104,144 104,522 103,567 1.47%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.23% 9.86% 9.82% 7.39% -1.39% 4.77% 8.30% -
ROE 2.60% 3.00% 2.94% 2.27% -0.41% 1.45% 2.16% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 83.43 88.11 84.53 84.17 82.41 86.64 73.38 8.90%
EPS 7.70 8.69 8.30 6.22 -1.11 3.98 5.83 20.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.90 2.82 2.74 2.73 2.74 2.70 6.30%
Adjusted Per Share Value based on latest NOSH - 103,987
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 44.71 46.86 44.72 44.31 43.45 45.84 38.47 10.51%
EPS 4.13 4.62 4.39 3.27 -0.59 2.11 3.06 22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5864 1.5423 1.4921 1.4424 1.4393 1.4498 1.4156 7.86%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.01 1.54 1.60 1.59 1.34 1.65 2.30 -
P/RPS 2.41 1.75 1.89 1.89 1.63 1.90 3.13 -15.95%
P/EPS 26.10 17.72 19.28 25.56 -120.72 41.46 39.45 -24.01%
EY 3.83 5.64 5.19 3.91 -0.83 2.41 2.53 31.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.53 0.57 0.58 0.49 0.60 0.85 -13.78%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 27/11/06 18/08/06 19/05/06 24/02/06 22/11/05 18/08/05 -
Price 2.28 1.62 1.53 1.56 1.44 1.50 2.11 -
P/RPS 2.73 1.84 1.81 1.85 1.75 1.73 2.88 -3.49%
P/EPS 29.61 18.64 18.43 25.08 -129.73 37.69 36.19 -12.48%
EY 3.38 5.36 5.42 3.99 -0.77 2.65 2.76 14.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.54 0.57 0.53 0.55 0.78 -0.85%

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