[CHOOBEE] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -22.41%
YoY- -50.16%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 177,026 101,452 88,346 75,994 71,020 74,852 52,015 22.62%
PBT 37,336 9,493 11,255 8,550 17,481 10,580 7,306 31.21%
Tax -6,473 -2,350 -2,580 -2,241 -5,366 -3,335 -2,054 21.06%
NP 30,863 7,143 8,675 6,309 12,115 7,245 5,252 34.29%
-
NP to SH 30,863 7,143 8,675 6,038 12,115 7,245 5,252 34.29%
-
Tax Rate 17.34% 24.76% 22.92% 26.21% 30.70% 31.52% 28.11% -
Total Cost 146,163 94,309 79,671 69,685 58,905 67,607 46,763 20.89%
-
Net Worth 379,149 323,135 294,740 279,632 246,355 215,660 197,944 11.42%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 379,149 323,135 294,740 279,632 246,355 215,660 197,944 11.42%
NOSH 106,204 106,294 104,518 103,567 101,380 99,382 99,469 1.09%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 17.43% 7.04% 9.82% 8.30% 17.06% 9.68% 10.10% -
ROE 8.14% 2.21% 2.94% 2.16% 4.92% 3.36% 2.65% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 166.68 95.44 84.53 73.38 70.05 75.32 52.29 21.29%
EPS 29.06 6.72 8.30 5.83 11.95 7.29 5.28 32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.04 2.82 2.70 2.43 2.17 1.99 10.22%
Adjusted Per Share Value based on latest NOSH - 103,567
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 90.30 51.75 45.07 38.77 36.23 38.18 26.53 22.62%
EPS 15.74 3.64 4.43 3.08 6.18 3.70 2.68 34.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9341 1.6484 1.5035 1.4265 1.2567 1.1001 1.0098 11.42%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.10 2.38 1.60 2.30 2.31 1.42 1.40 -
P/RPS 1.26 2.49 1.89 3.13 3.30 1.89 2.68 -11.80%
P/EPS 7.23 35.42 19.28 39.45 19.33 19.48 26.52 -19.45%
EY 13.84 2.82 5.19 2.53 5.17 5.13 3.77 24.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.78 0.57 0.85 0.95 0.65 0.70 -2.80%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 15/08/08 24/08/07 18/08/06 18/08/05 24/08/04 22/08/03 15/08/02 -
Price 2.00 2.10 1.53 2.11 2.25 1.53 1.40 -
P/RPS 1.20 2.20 1.81 2.88 3.21 2.03 2.68 -12.52%
P/EPS 6.88 31.25 18.43 36.19 18.83 20.99 26.52 -20.12%
EY 14.53 3.20 5.42 2.76 5.31 4.76 3.77 25.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.69 0.54 0.78 0.93 0.71 0.70 -3.64%

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