[CHOOBEE] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 66.01%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 243,210 248,206 209,092 160,131 162,223 140,333 117,625 -0.76%
PBT 24,980 47,747 26,168 17,063 14,372 28,326 22,705 -0.10%
Tax -6,571 -14,823 -6,670 -4,853 -3,601 -9,082 -876 -2.11%
NP 18,409 32,924 19,498 12,210 10,771 19,244 21,829 0.18%
-
NP to SH 17,749 32,924 19,498 12,210 10,771 19,244 21,829 0.22%
-
Tax Rate 26.31% 31.04% 25.49% 28.44% 25.06% 32.06% 3.86% -
Total Cost 224,801 215,282 189,594 147,921 151,452 121,089 95,796 -0.90%
-
Net Worth 284,066 259,845 222,948 202,837 191,066 189,828 164,390 -0.57%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 284,066 259,845 222,948 202,837 191,066 189,828 164,390 -0.57%
NOSH 103,674 101,900 99,530 99,429 98,998 100,438 99,630 -0.04%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.57% 13.26% 9.33% 7.63% 6.64% 13.71% 18.56% -
ROE 6.25% 12.67% 8.75% 6.02% 5.64% 10.14% 13.28% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 234.59 243.58 210.08 161.05 163.86 139.72 118.06 -0.72%
EPS 17.12 32.31 19.59 12.28 10.88 19.16 21.91 0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.55 2.24 2.04 1.93 1.89 1.65 -0.53%
Adjusted Per Share Value based on latest NOSH - 99,487
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 123.12 125.65 105.85 81.06 82.12 71.04 59.55 -0.76%
EPS 8.99 16.67 9.87 6.18 5.45 9.74 11.05 0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4381 1.3154 1.1286 1.0268 0.9672 0.961 0.8322 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.65 2.38 1.63 1.30 1.03 1.86 0.00 -
P/RPS 0.70 0.98 0.78 0.81 0.63 1.33 0.00 -100.00%
P/EPS 9.64 7.37 8.32 10.59 9.47 9.71 0.00 -100.00%
EY 10.38 13.58 12.02 9.45 10.56 10.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.93 0.73 0.64 0.53 0.98 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 26/11/04 14/11/03 14/11/02 26/11/01 21/11/00 30/11/99 -
Price 1.50 2.50 1.90 1.26 1.22 1.66 0.00 -
P/RPS 0.64 1.03 0.90 0.78 0.74 1.19 0.00 -100.00%
P/EPS 8.76 7.74 9.70 10.26 11.21 8.66 0.00 -100.00%
EY 11.41 12.92 10.31 9.75 8.92 11.54 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.98 0.85 0.62 0.63 0.88 0.00 -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
Post a Comment