[CHOOBEE] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.87%
YoY- -17.66%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 98,113 105,046 177,026 101,452 88,346 75,994 71,020 5.53%
PBT 9,527 7,182 37,336 9,493 11,255 8,550 17,481 -9.61%
Tax -2,021 -699 -6,473 -2,350 -2,580 -2,241 -5,366 -15.01%
NP 7,506 6,483 30,863 7,143 8,675 6,309 12,115 -7.66%
-
NP to SH 7,506 6,483 30,863 7,143 8,675 6,038 12,115 -7.66%
-
Tax Rate 21.21% 9.73% 17.34% 24.76% 22.92% 26.21% 30.70% -
Total Cost 90,607 98,563 146,163 94,309 79,671 69,685 58,905 7.43%
-
Net Worth 387,372 354,670 379,149 323,135 294,740 279,632 246,355 7.83%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,298 6,314 - - - - - -
Div Payout % 83.92% 97.40% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 387,372 354,670 379,149 323,135 294,740 279,632 246,355 7.83%
NOSH 104,979 105,243 106,204 106,294 104,518 103,567 101,380 0.58%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.65% 6.17% 17.43% 7.04% 9.82% 8.30% 17.06% -
ROE 1.94% 1.83% 8.14% 2.21% 2.94% 2.16% 4.92% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 93.46 99.81 166.68 95.44 84.53 73.38 70.05 4.92%
EPS 7.15 6.16 29.06 6.72 8.30 5.83 11.95 -8.20%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.37 3.57 3.04 2.82 2.70 2.43 7.20%
Adjusted Per Share Value based on latest NOSH - 106,294
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 49.67 53.18 89.62 51.36 44.72 38.47 35.95 5.53%
EPS 3.80 3.28 15.62 3.62 4.39 3.06 6.13 -7.65%
DPS 3.19 3.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.961 1.7955 1.9194 1.6358 1.4921 1.4156 1.2471 7.83%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.80 1.50 2.10 2.38 1.60 2.30 2.31 -
P/RPS 1.93 1.50 1.26 2.49 1.89 3.13 3.30 -8.54%
P/EPS 25.17 24.35 7.23 35.42 19.28 39.45 19.33 4.49%
EY 3.97 4.11 13.84 2.82 5.19 2.53 5.17 -4.30%
DY 3.33 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.59 0.78 0.57 0.85 0.95 -10.44%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 20/08/09 15/08/08 24/08/07 18/08/06 18/08/05 24/08/04 -
Price 1.88 1.60 2.00 2.10 1.53 2.11 2.25 -
P/RPS 2.01 1.60 1.20 2.20 1.81 2.88 3.21 -7.50%
P/EPS 26.29 25.97 6.88 31.25 18.43 36.19 18.83 5.71%
EY 3.80 3.85 14.53 3.20 5.42 2.76 5.31 -5.42%
DY 3.19 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.56 0.69 0.54 0.78 0.93 -9.52%

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