[CHUAN] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 43.88%
YoY- 407.37%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 611,443 590,666 586,335 546,552 500,130 460,580 425,163 27.38%
PBT 11,366 10,629 8,387 5,702 3,908 388 -2,095 -
Tax -3,677 -3,563 -2,888 -2,752 -1,836 -1,036 -643 219.44%
NP 7,689 7,066 5,499 2,950 2,072 -648 -2,738 -
-
NP to SH 7,641 7,181 5,965 3,630 2,523 -169 -2,117 -
-
Tax Rate 32.35% 33.52% 34.43% 48.26% 46.98% 267.01% - -
Total Cost 603,754 583,600 580,836 543,602 498,058 461,228 427,901 25.77%
-
Net Worth 95,185 94,052 92,311 90,495 89,550 88,121 86,521 6.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 95,185 94,052 92,311 90,495 89,550 88,121 86,521 6.56%
NOSH 125,243 44,787 44,811 44,800 44,775 44,731 44,829 98.24%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.26% 1.20% 0.94% 0.54% 0.41% -0.14% -0.64% -
ROE 8.03% 7.64% 6.46% 4.01% 2.82% -0.19% -2.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 488.20 1,318.83 1,308.45 1,219.98 1,116.98 1,029.65 948.40 -35.74%
EPS 6.10 16.03 13.31 8.10 5.63 -0.38 -4.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 2.10 2.06 2.02 2.00 1.97 1.93 -46.24%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 362.51 350.19 347.62 324.04 296.51 273.07 252.07 27.38%
EPS 4.53 4.26 3.54 2.15 1.50 -0.10 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5643 0.5576 0.5473 0.5365 0.5309 0.5224 0.513 6.55%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.39 0.59 0.50 0.40 0.44 0.42 0.39 -
P/RPS 0.08 0.04 0.04 0.03 0.04 0.04 0.04 58.67%
P/EPS 6.39 3.68 3.76 4.94 7.81 -111.17 -8.26 -
EY 15.64 27.18 26.62 20.26 12.81 -0.90 -12.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.28 0.24 0.20 0.22 0.21 0.20 86.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 30/08/07 31/05/07 27/02/07 28/11/06 29/08/06 29/05/06 -
Price 0.32 0.38 0.54 0.54 0.46 0.41 0.45 -
P/RPS 0.07 0.03 0.04 0.04 0.04 0.04 0.05 25.12%
P/EPS 5.25 2.37 4.06 6.66 8.16 -108.52 -9.53 -
EY 19.07 42.19 24.65 15.00 12.25 -0.92 -10.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.18 0.26 0.27 0.23 0.21 0.23 49.34%

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