[CHGP] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 93.69%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Revenue 161,996 165,312 170,652 92,320 0 214,832 168,504 -0.62%
PBT 1,524 7,408 2,328 -3,724 0 33,008 23,436 -35.39%
Tax 52 52 -528 -712 0 -8,948 -5,672 -
NP 1,576 7,460 1,800 -4,436 0 24,060 17,764 -32.10%
-
NP to SH 1,952 7,116 888 -3,828 0 21,980 17,112 -29.32%
-
Tax Rate -3.41% -0.70% 22.68% - - 27.11% 24.20% -
Total Cost 160,420 157,852 168,852 96,756 0 190,772 150,740 1.00%
-
Net Worth 52,982 48,267 44,399 42,995 117,846 103,031 92,689 -8.55%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Net Worth 52,982 48,267 44,399 42,995 117,846 103,031 92,689 -8.55%
NOSH 139,428 137,906 138,750 138,695 138,642 137,375 142,600 -0.35%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
NP Margin 0.97% 4.51% 1.05% -4.81% 0.00% 11.20% 10.54% -
ROE 3.68% 14.74% 2.00% -8.90% 0.00% 21.33% 18.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
RPS 116.19 119.87 122.99 66.56 0.00 156.38 118.17 -0.26%
EPS 1.40 5.16 0.64 -2.76 0.00 16.00 12.00 -29.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.35 0.32 0.31 0.85 0.75 0.65 -8.22%
Adjusted Per Share Value based on latest NOSH - 138,695
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
RPS 24.50 25.01 25.81 13.96 0.00 32.50 25.49 -0.63%
EPS 0.30 1.08 0.13 -0.58 0.00 3.32 2.59 -29.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.073 0.0672 0.065 0.1783 0.1558 0.1402 -8.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/03/07 31/03/06 -
Price 0.21 0.34 0.22 0.28 0.38 1.04 1.05 -
P/RPS 0.18 0.28 0.18 0.42 0.00 0.67 0.89 -22.54%
P/EPS 15.00 6.59 34.38 -10.14 0.00 6.50 8.75 8.99%
EY 6.67 15.18 2.91 -9.86 0.00 15.38 11.43 -8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.97 0.69 0.90 0.45 1.39 1.62 -15.86%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Date 29/08/12 05/08/11 25/08/10 19/08/09 27/08/08 28/05/07 24/05/06 -
Price 0.22 0.36 0.24 0.30 0.24 1.21 1.16 -
P/RPS 0.19 0.30 0.20 0.45 0.00 0.77 0.98 -23.07%
P/EPS 15.71 6.98 37.50 -10.87 0.00 7.56 9.67 8.06%
EY 6.36 14.33 2.67 -9.20 0.00 13.22 10.34 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.03 0.75 0.97 0.28 1.61 1.78 -16.41%

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