[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 249.74%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 152,651 152,758 129,680 101,549 107,179 87,390 11.79%
PBT 19,190 29,190 17,494 10,643 8,863 20,030 -0.85%
Tax -5,099 -9,366 -5,091 -3,288 -2,292 -6,656 -5.18%
NP 14,091 19,824 12,403 7,355 6,571 13,374 1.04%
-
NP to SH 13,589 19,824 12,403 7,355 6,571 13,374 0.31%
-
Tax Rate 26.57% 32.09% 29.10% 30.89% 25.86% 33.23% -
Total Cost 138,560 132,934 117,277 94,194 100,608 74,016 13.35%
-
Net Worth 278,801 246,658 215,834 197,789 186,754 183,604 8.70%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 278,801 246,658 215,834 197,789 186,754 183,604 8.70%
NOSH 103,259 101,505 99,462 99,391 98,812 100,330 0.57%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.23% 12.98% 9.56% 7.24% 6.13% 15.30% -
ROE 4.87% 8.04% 5.75% 3.72% 3.52% 7.28% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 147.83 150.49 130.38 102.17 108.47 87.10 11.15%
EPS 13.16 19.53 12.47 7.40 6.65 13.33 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.43 2.17 1.99 1.89 1.83 8.08%
Adjusted Per Share Value based on latest NOSH - 99,469
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 77.87 77.92 66.15 51.80 54.67 44.58 11.79%
EPS 6.93 10.11 6.33 3.75 3.35 6.82 0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4222 1.2583 1.101 1.009 0.9527 0.9366 8.70%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.30 2.31 1.42 1.40 1.12 1.96 -
P/RPS 1.56 1.53 1.09 1.37 1.03 2.25 -7.05%
P/EPS 17.48 11.83 11.39 18.92 16.84 14.70 3.52%
EY 5.72 8.45 8.78 5.29 5.94 6.80 -3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.65 0.70 0.59 1.07 -4.49%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/05 24/08/04 22/08/03 15/08/02 23/08/01 18/08/00 -
Price 2.11 2.25 1.53 1.40 1.20 2.07 -
P/RPS 1.43 1.50 1.17 1.37 1.11 2.38 -9.68%
P/EPS 16.03 11.52 12.27 18.92 18.05 15.53 0.63%
EY 6.24 8.68 8.15 5.29 5.54 6.44 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 0.71 0.70 0.63 1.13 -7.14%

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