[CHOOBEE] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -17.24%
YoY- 4.31%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 128,467 129,588 101,452 102,624 88,326 92,560 88,346 28.26%
PBT 10,038 7,587 9,493 8,577 11,016 11,257 11,255 -7.32%
Tax -2,003 -2,058 -2,350 -1,830 -2,864 -2,128 -2,580 -15.49%
NP 8,035 5,529 7,143 6,747 8,152 9,129 8,675 -4.96%
-
NP to SH 8,035 5,529 7,143 6,747 8,152 9,129 8,675 -4.96%
-
Tax Rate 19.95% 27.13% 24.76% 21.34% 26.00% 18.90% 22.92% -
Total Cost 120,432 124,059 94,309 95,877 80,174 83,431 79,671 31.61%
-
Net Worth 336,917 328,550 323,135 315,568 313,375 304,650 294,740 9.29%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 336,917 328,550 323,135 315,568 313,375 304,650 294,740 9.29%
NOSH 106,283 106,326 106,294 106,251 105,870 105,051 104,518 1.11%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.25% 4.27% 7.04% 6.57% 9.23% 9.86% 9.82% -
ROE 2.38% 1.68% 2.21% 2.14% 2.60% 3.00% 2.94% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 120.87 121.88 95.44 96.59 83.43 88.11 84.53 26.83%
EPS 7.56 5.20 6.72 6.35 7.70 8.69 8.30 -6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.09 3.04 2.97 2.96 2.90 2.82 8.08%
Adjusted Per Share Value based on latest NOSH - 106,251
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 65.03 65.60 51.36 51.95 44.71 46.86 44.72 28.26%
EPS 4.07 2.80 3.62 3.42 4.13 4.62 4.39 -4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7056 1.6632 1.6358 1.5975 1.5864 1.5423 1.4921 9.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.20 2.11 2.38 2.15 2.01 1.54 1.60 -
P/RPS 1.82 1.73 2.49 2.23 2.41 1.75 1.89 -2.47%
P/EPS 29.10 40.58 35.42 33.86 26.10 17.72 19.28 31.48%
EY 3.44 2.46 2.82 2.95 3.83 5.64 5.19 -23.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.78 0.72 0.68 0.53 0.57 13.54%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 17/05/07 14/02/07 27/11/06 18/08/06 -
Price 2.30 2.13 2.10 2.31 2.28 1.62 1.53 -
P/RPS 1.90 1.75 2.20 2.39 2.73 1.84 1.81 3.27%
P/EPS 30.42 40.96 31.25 36.38 29.61 18.64 18.43 39.53%
EY 3.29 2.44 3.20 2.75 3.38 5.36 5.42 -28.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.69 0.78 0.77 0.56 0.54 22.19%

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