[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Cumulative Result
Revenue	204,076	175,872	152,651	152,758	129,680	101,549	107,179	11.32%
YoY %	16.04%	15.21%	-0.07%	17.80%	27.70%	-5.25%	-	-
Horiz. %	190.41%	164.09%	142.43%	142.53%	120.99%	94.75%	100.00%	-
PBT	18,070	19,372	19,190	29,190	17,494	10,643	8,863	12.60%
YoY %	-6.72%	0.95%	-34.26%	66.86%	64.37%	20.08%	-	-
Horiz. %	203.88%	218.57%	216.52%	329.35%	197.38%	120.08%	100.00%	-
Tax	-4,180	-4,229	-5,099	-9,366	-5,091	-3,288	-2,292	10.52%
YoY %	1.16%	17.06%	45.56%	-83.97%	-54.84%	-43.46%	-	-
Horiz. %	182.37%	184.51%	222.47%	408.64%	222.12%	143.46%	100.00%	-
NP	13,890	15,143	14,091	19,824	12,403	7,355	6,571	13.28%
YoY %	-8.27%	7.47%	-28.92%	59.83%	68.63%	11.93%	-	-
Horiz. %	211.38%	230.45%	214.44%	301.69%	188.75%	111.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,890	15,143	13,589	19,824	12,403	7,355	6,571	13.28%
YoY %	-8.27%	11.44%	-31.45%	59.83%	68.63%	11.93%	-	-
Horiz. %	211.38%	230.45%	206.80%	301.69%	188.75%	111.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.13%	21.83%	26.57%	32.09%	29.10%	30.89%	25.86%	-
YoY %	5.96%	-17.84%	-17.20%	10.27%	-5.79%	19.45%	-	-
Horiz. %	89.44%	84.42%	102.75%	124.09%	112.53%	119.45%	100.00%	-
Total Cost	190,186	160,729	138,560	132,934	117,277	94,194	100,608	11.19%
YoY %	18.33%	16.00%	4.23%	13.35%	24.51%	-6.38%	-	-
Horiz. %	189.04%	159.76%	137.72%	132.13%	116.57%	93.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,072	293,897	278,801	246,658	215,834	197,789	186,754	9.56%
YoY %	9.93%	5.41%	13.03%	14.28%	9.12%	5.91%	-	-
Horiz. %	172.99%	157.37%	149.29%	132.08%	115.57%	105.91%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	323,072	293,897	278,801	246,658	215,834	197,789	186,754	9.56%
YoY %	9.93%	5.41%	13.03%	14.28%	9.12%	5.91%	-	-
Horiz. %	172.99%	157.37%	149.29%	132.08%	115.57%	105.91%	100.00%	-
NOSH	106,273	104,218	103,259	101,505	99,462	99,391	98,812	1.22%
YoY %	1.97%	0.93%	1.73%	2.05%	0.07%	0.59%	-	-
Horiz. %	107.55%	105.47%	104.50%	102.73%	100.66%	100.59%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	6.81%	8.61%	9.23%	12.98%	9.56%	7.24%	6.13%	-
YoY %	-20.91%	-6.72%	-28.89%	35.77%	32.04%	18.11%	-	-
Horiz. %	111.09%	140.46%	150.57%	211.75%	155.95%	118.11%	100.00%	-
ROE	4.30%	5.15%	4.87%	8.04%	5.75%	3.72%	3.52%	-
YoY %	-16.50%	5.75%	-39.43%	39.83%	54.57%	5.68%	-	-
Horiz. %	122.16%	146.31%	138.35%	228.41%	163.35%	105.68%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	192.03	168.75	147.83	150.49	130.38	102.17	108.47	9.98%
YoY %	13.80%	14.15%	-1.77%	15.42%	27.61%	-5.81%	-	-
Horiz. %	177.04%	155.57%	136.29%	138.74%	120.20%	94.19%	100.00%	-
EPS	13.07	14.53	13.16	19.53	12.47	7.40	6.65	11.91%
YoY %	-10.05%	10.41%	-32.62%	56.62%	68.51%	11.28%	-	-
Horiz. %	196.54%	218.50%	197.89%	293.68%	187.52%	111.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.04	2.82	2.70	2.43	2.17	1.99	1.89	8.23%
YoY %	7.80%	4.44%	11.11%	11.98%	9.05%	5.29%	-	-
Horiz. %	160.85%	149.21%	142.86%	128.57%	114.81%	105.29%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 101,380
RPS	103.31	89.03	77.28	77.33	65.65	51.41	54.26	11.32%
YoY %	16.04%	15.20%	-0.06%	17.79%	27.70%	-5.25%	-	-
Horiz. %	190.40%	164.08%	142.43%	142.52%	120.99%	94.75%	100.00%	-
EPS	7.03	7.67	6.88	10.04	6.28	3.72	3.33	13.25%
YoY %	-8.34%	11.48%	-31.47%	59.87%	68.82%	11.71%	-	-
Horiz. %	211.11%	230.33%	206.61%	301.50%	188.59%	111.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.6355	1.4878	1.4114	1.2487	1.0926	1.0013	0.9454	9.56%
YoY %	9.93%	5.41%	13.03%	14.29%	9.12%	5.91%	-	-
Horiz. %	173.00%	157.37%	149.29%	132.08%	115.57%	105.91%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	2.38	1.60	2.30	2.31	1.42	1.40	1.12	-
P/RPS	1.24	0.95	1.56	1.53	1.09	1.37	1.03	3.13%
YoY %	30.53%	-39.10%	1.96%	40.37%	-20.44%	33.01%	-	-
Horiz. %	120.39%	92.23%	151.46%	148.54%	105.83%	133.01%	100.00%	-
P/EPS	18.21	11.01	17.48	11.83	11.39	18.92	16.84	1.31%
YoY %	65.40%	-37.01%	47.76%	3.86%	-39.80%	12.35%	-	-
Horiz. %	108.14%	65.38%	103.80%	70.25%	67.64%	112.35%	100.00%	-
EY	5.49	9.08	5.72	8.45	8.78	5.29	5.94	-1.30%
YoY %	-39.54%	58.74%	-32.31%	-3.76%	65.97%	-10.94%	-	-
Horiz. %	92.42%	152.86%	96.30%	142.26%	147.81%	89.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.78	0.57	0.85	0.95	0.65	0.70	0.59	4.76%
YoY %	36.84%	-32.94%	-10.53%	46.15%	-7.14%	18.64%	-	-
Horiz. %	132.20%	96.61%	144.07%	161.02%	110.17%	118.64%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	24/08/07	18/08/06	18/08/05	24/08/04	22/08/03	15/08/02	23/08/01	-
Price	2.10	1.53	2.11	2.25	1.53	1.40	1.20	-
P/RPS	1.09	0.91	1.43	1.50	1.17	1.37	1.11	-0.30%
YoY %	19.78%	-36.36%	-4.67%	28.21%	-14.60%	23.42%	-	-
Horiz. %	98.20%	81.98%	128.83%	135.14%	105.41%	123.42%	100.00%	-
P/EPS	16.07	10.53	16.03	11.52	12.27	18.92	18.05	-1.91%
YoY %	52.61%	-34.31%	39.15%	-6.11%	-35.15%	4.82%	-	-
Horiz. %	89.03%	58.34%	88.81%	63.82%	67.98%	104.82%	100.00%	-
EY	6.22	9.50	6.24	8.68	8.15	5.29	5.54	1.94%
YoY %	-34.53%	52.24%	-28.11%	6.50%	54.06%	-4.51%	-	-
Horiz. %	112.27%	171.48%	112.64%	156.68%	147.11%	95.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.54	0.78	0.93	0.71	0.70	0.63	1.52%
YoY %	27.78%	-30.77%	-16.13%	30.99%	1.43%	11.11%	-	-
Horiz. %	109.52%	85.71%	123.81%	147.62%	112.70%	111.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos