[CHOOBEE] QoQ TTM Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -61.8%
YoY- -91.47%
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 405,324 344,820 334,206 337,584 397,086 443,139 458,442 -7.87%
PBT 55,084 23,061 6,895 108 3,419 -949 3,946 478.82%
Tax -11,865 -3,578 -78 1,037 -422 -168 -1,588 281.72%
NP 43,219 19,483 6,817 1,145 2,997 -1,117 2,358 593.93%
-
NP to SH 43,219 19,483 6,817 1,145 2,997 -1,117 2,358 593.93%
-
Tax Rate 21.54% 15.52% 1.13% -960.19% 12.34% - 40.24% -
Total Cost 362,105 325,337 327,389 336,439 394,089 444,256 456,084 -14.24%
-
Net Worth 547,754 520,301 508,535 504,613 504,613 500,692 501,999 5.98%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - 6,536 6,536 6,536 6,536 -
Div Payout % - - - 570.87% 218.10% 0.00% 277.20% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 547,754 520,301 508,535 504,613 504,613 500,692 501,999 5.98%
NOSH 131,690 131,690 131,690 131,690 131,690 131,690 131,690 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.66% 5.65% 2.04% 0.34% 0.75% -0.25% 0.51% -
ROE 7.89% 3.74% 1.34% 0.23% 0.59% -0.22% 0.47% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 310.05 263.77 255.65 258.23 303.75 338.98 350.68 -7.87%
EPS 33.06 14.90 5.21 0.88 2.29 -0.85 1.80 594.89%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 4.19 3.98 3.89 3.86 3.86 3.83 3.84 5.98%
Adjusted Per Share Value based on latest NOSH - 131,690
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 307.79 261.84 253.78 256.35 301.53 336.50 348.12 -7.87%
EPS 32.82 14.79 5.18 0.87 2.28 -0.85 1.79 594.09%
DPS 0.00 0.00 0.00 4.96 4.96 4.96 4.96 -
NAPS 4.1594 3.951 3.8616 3.8318 3.8318 3.8021 3.812 5.98%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.48 1.65 0.96 0.93 0.795 1.23 1.43 -
P/RPS 0.48 0.63 0.38 0.36 0.26 0.36 0.41 11.06%
P/EPS 4.48 11.07 18.41 106.18 34.68 -143.95 79.28 -85.24%
EY 22.34 9.03 5.43 0.94 2.88 -0.69 1.26 578.75%
DY 0.00 0.00 0.00 5.38 6.29 4.07 3.50 -
P/NAPS 0.35 0.41 0.25 0.24 0.21 0.32 0.37 -3.63%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 26/02/21 20/11/20 28/08/20 11/06/20 28/02/20 27/11/19 -
Price 1.64 1.66 1.05 1.08 0.92 1.18 1.32 -
P/RPS 0.53 0.63 0.41 0.42 0.30 0.35 0.38 24.80%
P/EPS 4.96 11.14 20.14 123.31 40.13 -138.10 73.18 -83.34%
EY 20.16 8.98 4.97 0.81 2.49 -0.72 1.37 499.51%
DY 0.00 0.00 0.00 4.63 5.43 4.24 3.79 -
P/NAPS 0.39 0.42 0.27 0.28 0.24 0.31 0.34 9.56%

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