[CHOOBEE] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -84.23%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 76,657 81,738 54,828 49,534 53,450 39,846 13.97%
PBT 10,640 11,709 6,914 3,337 4,284 9,230 2.88%
Tax -2,858 -4,000 -1,757 -1,234 -1,237 -2,828 0.21%
NP 7,782 7,709 5,157 2,103 3,047 6,402 3.97%
-
NP to SH 7,782 7,709 5,157 2,103 3,047 6,402 3.97%
-
Tax Rate 26.86% 34.16% 25.41% 36.98% 28.87% 30.64% -
Total Cost 68,875 74,029 49,671 47,431 50,403 33,444 15.53%
-
Net Worth 274,019 233,698 208,664 193,356 183,411 176,330 9.21%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 274,019 233,698 208,664 193,356 183,411 176,330 9.21%
NOSH 103,015 101,167 99,364 99,668 98,608 100,187 0.55%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.15% 9.43% 9.41% 4.25% 5.70% 16.07% -
ROE 2.84% 3.30% 2.47% 1.09% 1.66% 3.63% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 74.41 80.79 55.18 49.70 54.20 39.77 13.34%
EPS 7.33 7.62 5.19 2.11 3.09 6.39 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.31 2.10 1.94 1.86 1.76 8.60%
Adjusted Per Share Value based on latest NOSH - 99,668
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 39.10 41.70 27.97 25.27 27.27 20.33 13.96%
EPS 3.97 3.93 2.63 1.07 1.55 3.27 3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3978 1.1921 1.0644 0.9863 0.9356 0.8995 9.21%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.66 2.46 1.16 1.45 1.11 2.19 -
P/RPS 3.57 3.04 2.10 2.92 2.05 5.51 -8.30%
P/EPS 35.21 32.28 22.35 68.72 35.92 34.27 0.54%
EY 2.84 3.10 4.47 1.46 2.78 2.92 -0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 0.55 0.75 0.60 1.24 -4.20%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/05 14/05/04 19/05/03 16/05/02 25/05/01 19/05/00 -
Price 2.37 2.35 1.25 1.55 1.04 2.40 -
P/RPS 3.18 2.91 2.27 3.12 1.92 6.03 -12.00%
P/EPS 31.37 30.84 24.08 73.46 33.66 37.56 -3.53%
EY 3.19 3.24 4.15 1.36 2.97 2.66 3.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 0.60 0.80 0.56 1.36 -8.12%

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