[CHHB] QoQ TTM Result on 30-Sep-2015 [#3]

Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -233.15%
YoY- -116.09%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 104,023 112,948 126,017 182,558 202,772 231,274 275,165 -47.74%
PBT -7,681 -11,155 -9,369 -4,948 2,783 20,392 51,838 -
Tax 1,015 1,256 141 -1,785 -6,070 -8,620 -14,505 -
NP -6,666 -9,899 -9,228 -6,733 -3,287 11,772 37,333 -
-
NP to SH -7,019 -9,779 -8,609 -5,920 -1,777 13,286 37,855 -
-
Tax Rate - - - - 218.11% 42.27% 27.98% -
Total Cost 110,689 122,847 135,245 189,291 206,059 219,502 237,832 -39.97%
-
Net Worth 814,777 819,017 821,226 803,278 811,277 821,410 826,620 -0.95%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 814,777 819,017 821,226 803,278 811,277 821,410 826,620 -0.95%
NOSH 273,837 273,781 273,742 273,605 273,636 275,567 275,475 -0.39%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -6.41% -8.76% -7.32% -3.69% -1.62% 5.09% 13.57% -
ROE -0.86% -1.19% -1.05% -0.74% -0.22% 1.62% 4.58% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 37.99 41.25 46.03 66.72 74.10 83.93 99.89 -47.53%
EPS -2.56 -3.57 -3.14 -2.16 -0.65 4.82 13.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9754 2.9915 3.00 2.9359 2.9648 2.9808 3.0007 -0.56%
Adjusted Per Share Value based on latest NOSH - 273,605
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.68 37.65 42.01 60.85 67.59 77.09 91.73 -47.74%
EPS -2.34 -3.26 -2.87 -1.97 -0.59 4.43 12.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.716 2.7302 2.7375 2.6777 2.7044 2.7381 2.7555 -0.95%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.10 1.03 1.05 0.96 1.20 1.19 1.18 -
P/RPS 2.90 2.50 2.28 1.44 1.62 1.42 1.18 82.21%
P/EPS -42.92 -28.84 -33.39 -44.37 -184.79 24.68 8.59 -
EY -2.33 -3.47 -3.00 -2.25 -0.54 4.05 11.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.35 0.33 0.40 0.40 0.39 -3.45%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 29/02/16 19/11/15 07/08/15 25/05/15 23/02/15 -
Price 1.14 0.99 0.95 1.06 1.09 1.34 1.22 -
P/RPS 3.00 2.40 2.06 1.59 1.47 1.60 1.22 82.28%
P/EPS -44.48 -27.72 -30.21 -48.99 -167.85 27.79 8.88 -
EY -2.25 -3.61 -3.31 -2.04 -0.60 3.60 11.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.32 0.36 0.37 0.45 0.41 -4.94%

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