[CHOOBEE] YoY Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 248.98%
YoY- 160.69%
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 105,574 122,591 102,243 96,788 109,027 121,016 121,308 -2.28%
PBT 2,599 13,441 8,362 13,285 -1,324 3,874 6,562 -14.29%
Tax -385 -3,195 -2,057 -3,332 5,142 -1,003 -1,349 -18.85%
NP 2,214 10,246 6,305 9,953 3,818 2,871 5,213 -13.29%
-
NP to SH 2,214 10,246 6,305 9,953 3,818 2,871 5,213 -13.29%
-
Tax Rate 14.81% 23.77% 24.60% 25.08% - 25.89% 20.56% -
Total Cost 103,360 112,345 95,938 86,835 105,209 118,145 116,095 -1.91%
-
Net Worth 503,306 496,770 459,730 439,935 434,161 425,212 417,694 3.15%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 4,355 6,545 6,524 5,452 -
Div Payout % - - - 43.76% 171.43% 227.27% 104.60% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 503,306 496,770 459,730 439,935 434,161 425,212 417,694 3.15%
NOSH 131,690 109,903 109,903 108,894 109,085 108,749 109,058 3.19%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.10% 8.36% 6.17% 10.28% 3.50% 2.37% 4.30% -
ROE 0.44% 2.06% 1.37% 2.26% 0.88% 0.68% 1.25% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 80.76 112.53 93.85 88.88 99.95 111.28 111.23 -5.19%
EPS 1.69 9.41 5.79 9.14 3.50 2.64 4.78 -15.90%
DPS 0.00 0.00 0.00 4.00 6.00 6.00 5.00 -
NAPS 3.85 4.56 4.22 4.04 3.98 3.91 3.83 0.08%
Adjusted Per Share Value based on latest NOSH - 108,894
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 80.17 93.09 77.64 73.50 82.79 91.89 92.12 -2.28%
EPS 1.68 7.78 4.79 7.56 2.90 2.18 3.96 -13.31%
DPS 0.00 0.00 0.00 3.31 4.97 4.95 4.14 -
NAPS 3.8219 3.7723 3.491 3.3407 3.2968 3.2289 3.1718 3.15%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.51 2.26 2.27 1.41 1.62 1.90 1.50 -
P/RPS 1.87 2.01 2.42 1.59 1.62 1.71 1.35 5.57%
P/EPS 89.16 24.03 39.22 15.43 46.29 71.97 31.38 19.00%
EY 1.12 4.16 2.55 6.48 2.16 1.39 3.19 -16.00%
DY 0.00 0.00 0.00 2.84 3.70 3.16 3.33 -
P/NAPS 0.39 0.50 0.54 0.35 0.41 0.49 0.39 0.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 14/08/18 25/08/17 26/08/16 21/08/15 22/08/14 23/08/13 -
Price 1.39 1.88 2.23 1.50 1.65 1.86 1.51 -
P/RPS 1.72 1.67 2.38 1.69 1.65 1.67 1.36 3.98%
P/EPS 82.07 19.99 38.53 16.41 47.14 70.45 31.59 17.23%
EY 1.22 5.00 2.60 6.09 2.12 1.42 3.17 -14.70%
DY 0.00 0.00 0.00 2.67 3.64 3.23 3.31 -
P/NAPS 0.36 0.41 0.53 0.37 0.41 0.48 0.39 -1.32%

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