[CHOOBEE] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 451.63%
YoY- -91.66%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 233,512 121,442 226,997 237,193 199,565 197,531 253,918 -1.38%
PBT 65,684 3,317 2,260 27,176 23,689 17,328 4,025 59.19%
Tax -15,909 669 -537 -6,519 -5,832 -4,523 3,702 -
NP 49,775 3,986 1,723 20,657 17,857 12,805 7,727 36.36%
-
NP to SH 49,775 3,986 1,723 20,657 17,857 12,805 7,727 36.36%
-
Tax Rate 24.22% -20.17% 23.76% 23.99% 24.62% 26.10% -91.98% -
Total Cost 183,737 117,456 225,274 216,536 181,708 184,726 246,191 -4.75%
-
Net Worth 566,056 504,613 503,306 496,770 459,730 440,274 433,758 4.53%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 4,359 6,539 -
Div Payout % - - - - - 34.04% 84.63% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 566,056 504,613 503,306 496,770 459,730 440,274 433,758 4.53%
NOSH 131,690 131,690 131,690 109,903 109,903 108,978 108,984 3.20%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 21.32% 3.28% 0.76% 8.71% 8.95% 6.48% 3.04% -
ROE 8.79% 0.79% 0.34% 4.16% 3.88% 2.91% 1.78% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 178.62 92.90 173.64 217.73 183.19 181.26 232.99 -4.32%
EPS 38.08 3.05 1.32 18.96 16.39 11.75 7.09 32.30%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 6.00 -
NAPS 4.33 3.86 3.85 4.56 4.22 4.04 3.98 1.41%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 118.21 61.48 114.91 120.08 101.03 100.00 128.54 -1.38%
EPS 25.20 2.02 0.87 10.46 9.04 6.48 3.91 36.37%
DPS 0.00 0.00 0.00 0.00 0.00 2.21 3.31 -
NAPS 2.8656 2.5546 2.5479 2.5149 2.3273 2.2288 2.1959 4.53%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.78 0.93 1.51 2.26 2.27 1.41 1.62 -
P/RPS 1.00 1.00 0.87 1.04 1.24 0.78 0.70 6.11%
P/EPS 4.67 30.50 114.57 11.92 13.85 12.00 22.85 -23.23%
EY 21.39 3.28 0.87 8.39 7.22 8.33 4.38 30.22%
DY 0.00 0.00 0.00 0.00 0.00 2.84 3.70 -
P/NAPS 0.41 0.24 0.39 0.50 0.54 0.35 0.41 0.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 23/08/19 14/08/18 25/08/17 26/08/16 21/08/15 -
Price 2.09 1.08 1.39 1.88 2.23 1.50 1.65 -
P/RPS 1.17 1.16 0.80 0.86 1.22 0.83 0.71 8.67%
P/EPS 5.49 35.42 105.46 9.91 13.60 12.77 23.27 -21.37%
EY 18.22 2.82 0.95 10.09 7.35 7.83 4.30 27.17%
DY 0.00 0.00 0.00 0.00 0.00 2.67 3.64 -
P/NAPS 0.48 0.28 0.36 0.41 0.53 0.37 0.41 2.65%

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