[CHOOBEE] QoQ TTM Result on 30-Jun-2019 [#2]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -37.42%
YoY- -69.81%
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 397,086 443,139 458,442 490,062 507,079 500,258 509,183 -15.26%
PBT 3,419 -949 3,946 18,210 29,052 43,126 56,373 -84.53%
Tax -422 -168 -1,588 -4,780 -7,590 -10,763 -12,731 -89.65%
NP 2,997 -1,117 2,358 13,430 21,462 32,363 43,642 -83.20%
-
NP to SH 2,997 -1,117 2,358 13,430 21,462 32,363 43,642 -83.20%
-
Tax Rate 12.34% - 40.24% 26.25% 26.13% 24.96% 22.58% -
Total Cost 394,089 444,256 456,084 476,632 485,617 467,895 465,541 -10.50%
-
Net Worth 504,613 500,692 501,999 503,306 507,228 508,535 505,921 -0.17%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 6,536 6,536 6,536 7,843 7,843 7,843 7,843 -11.43%
Div Payout % 218.10% 0.00% 277.20% 58.40% 36.55% 24.24% 17.97% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 504,613 500,692 501,999 503,306 507,228 508,535 505,921 -0.17%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 0.75% -0.25% 0.51% 2.74% 4.23% 6.47% 8.57% -
ROE 0.59% -0.22% 0.47% 2.67% 4.23% 6.36% 8.63% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 303.75 338.98 350.68 374.87 387.89 382.67 389.50 -15.26%
EPS 2.29 -0.85 1.80 10.27 16.42 24.76 33.38 -83.21%
DPS 5.00 5.00 5.00 6.00 6.00 6.00 6.00 -11.43%
NAPS 3.86 3.83 3.84 3.85 3.88 3.89 3.87 -0.17%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 201.02 224.33 232.08 248.09 256.70 253.25 257.77 -15.26%
EPS 1.52 -0.57 1.19 6.80 10.86 16.38 22.09 -83.18%
DPS 3.31 3.31 3.31 3.97 3.97 3.97 3.97 -11.40%
NAPS 2.5546 2.5347 2.5413 2.5479 2.5678 2.5744 2.5612 -0.17%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.795 1.23 1.43 1.51 1.58 1.48 1.72 -
P/RPS 0.26 0.36 0.41 0.40 0.41 0.39 0.44 -29.55%
P/EPS 34.68 -143.95 79.28 14.70 9.62 5.98 5.15 256.18%
EY 2.88 -0.69 1.26 6.80 10.39 16.73 19.41 -71.94%
DY 6.29 4.07 3.50 3.97 3.80 4.05 3.49 48.04%
P/NAPS 0.21 0.32 0.37 0.39 0.41 0.38 0.44 -38.90%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 11/06/20 28/02/20 27/11/19 23/08/19 24/05/19 15/03/19 30/11/18 -
Price 0.92 1.18 1.32 1.39 1.50 1.61 1.60 -
P/RPS 0.30 0.35 0.38 0.37 0.39 0.42 0.41 -18.78%
P/EPS 40.13 -138.10 73.18 13.53 9.14 6.50 4.79 311.96%
EY 2.49 -0.72 1.37 7.39 10.94 15.38 20.86 -75.72%
DY 5.43 4.24 3.79 4.32 4.00 3.73 3.75 27.96%
P/NAPS 0.24 0.31 0.34 0.36 0.39 0.41 0.41 -30.00%

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

Post a Comment