[CHOOBEE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 78.17%
YoY- -131.91%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 103,404 102,103 105,046 93,865 103,717 143,465 177,026 -30.05%
PBT 7,730 16,879 7,182 -5,359 -24,546 5,959 37,336 -64.90%
Tax -526 -5,858 -699 145 658 -1,016 -6,473 -81.15%
NP 7,204 11,021 6,483 -5,214 -23,888 4,943 30,863 -61.98%
-
NP to SH 7,204 11,021 6,483 -5,214 -23,888 4,943 30,863 -61.98%
-
Tax Rate 6.80% 34.71% 9.73% - - 17.05% 17.34% -
Total Cost 96,200 91,082 98,563 99,079 127,605 138,522 146,163 -24.27%
-
Net Worth 372,801 365,964 354,670 350,067 359,854 384,809 379,149 -1.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 6,314 - 4,762 - - -
Div Payout % - - 97.40% - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 372,801 365,964 354,670 350,067 359,854 384,809 379,149 -1.11%
NOSH 105,014 105,162 105,243 105,760 105,839 106,301 106,204 -0.74%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.97% 10.79% 6.17% -5.55% -23.03% 3.45% 17.43% -
ROE 1.93% 3.01% 1.83% -1.49% -6.64% 1.28% 8.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.47 97.09 99.81 88.75 97.99 134.96 166.68 -29.52%
EPS 6.86 10.48 6.16 -4.93 -22.57 4.65 29.06 -61.70%
DPS 0.00 0.00 6.00 0.00 4.50 0.00 0.00 -
NAPS 3.55 3.48 3.37 3.31 3.40 3.62 3.57 -0.37%
Adjusted Per Share Value based on latest NOSH - 105,760
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.75 52.08 53.59 47.88 52.91 73.18 90.30 -30.05%
EPS 3.67 5.62 3.31 -2.66 -12.19 2.52 15.74 -62.01%
DPS 0.00 0.00 3.22 0.00 2.43 0.00 0.00 -
NAPS 1.9017 1.8669 1.8092 1.7858 1.8357 1.963 1.9341 -1.11%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.65 1.50 1.50 1.11 1.11 1.93 2.10 -
P/RPS 1.68 1.54 1.50 1.25 1.13 1.43 1.26 21.07%
P/EPS 24.05 14.31 24.35 -22.52 -4.92 41.51 7.23 122.34%
EY 4.16 6.99 4.11 -4.44 -20.33 2.41 13.84 -55.03%
DY 0.00 0.00 4.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.46 0.43 0.45 0.34 0.33 0.53 0.59 -15.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 20/08/09 25/05/09 25/02/09 25/11/08 15/08/08 -
Price 1.82 1.50 1.60 1.56 1.17 1.18 2.00 -
P/RPS 1.85 1.54 1.60 1.76 1.19 0.87 1.20 33.34%
P/EPS 26.53 14.31 25.97 -31.64 -5.18 25.38 6.88 145.30%
EY 3.77 6.99 3.85 -3.16 -19.29 3.94 14.53 -59.21%
DY 0.00 0.00 3.75 0.00 3.85 0.00 0.00 -
P/NAPS 0.51 0.43 0.47 0.47 0.34 0.33 0.56 -6.02%

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