[CHOOBEE] YoY Quarter Result on 30-Jun-2019 [#2]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 551.84%
YoY- -78.39%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 97,638 46,072 105,574 122,591 102,243 96,788 109,027 -1.82%
PBT 29,632 -712 2,599 13,441 8,362 13,285 -1,324 -
Tax -7,217 1,074 -385 -3,195 -2,057 -3,332 5,142 -
NP 22,415 362 2,214 10,246 6,305 9,953 3,818 34.27%
-
NP to SH 22,415 362 2,214 10,246 6,305 9,953 3,818 34.27%
-
Tax Rate 24.36% - 14.81% 23.77% 24.60% 25.08% - -
Total Cost 75,223 45,710 103,360 112,345 95,938 86,835 105,209 -5.43%
-
Net Worth 566,056 504,613 503,306 496,770 459,730 439,935 434,161 4.51%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 4,355 6,545 -
Div Payout % - - - - - 43.76% 171.43% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 566,056 504,613 503,306 496,770 459,730 439,935 434,161 4.51%
NOSH 131,690 131,690 131,690 109,903 109,903 108,894 109,085 3.18%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 22.96% 0.79% 2.10% 8.36% 6.17% 10.28% 3.50% -
ROE 3.96% 0.07% 0.44% 2.06% 1.37% 2.26% 0.88% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 74.69 35.24 80.76 112.53 93.85 88.88 99.95 -4.73%
EPS 17.15 0.28 1.69 9.41 5.79 9.14 3.50 30.29%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 6.00 -
NAPS 4.33 3.86 3.85 4.56 4.22 4.04 3.98 1.41%
Adjusted Per Share Value based on latest NOSH - 131,690
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 74.14 34.99 80.17 93.09 77.64 73.50 82.79 -1.82%
EPS 17.02 0.27 1.68 7.78 4.79 7.56 2.90 34.26%
DPS 0.00 0.00 0.00 0.00 0.00 3.31 4.97 -
NAPS 4.2984 3.8318 3.8219 3.7723 3.491 3.3407 3.2968 4.51%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.78 0.93 1.51 2.26 2.27 1.41 1.62 -
P/RPS 2.38 2.64 1.87 2.01 2.42 1.59 1.62 6.61%
P/EPS 10.38 335.85 89.16 24.03 39.22 15.43 46.29 -22.03%
EY 9.63 0.30 1.12 4.16 2.55 6.48 2.16 28.26%
DY 0.00 0.00 0.00 0.00 0.00 2.84 3.70 -
P/NAPS 0.41 0.24 0.39 0.50 0.54 0.35 0.41 0.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 23/08/19 14/08/18 25/08/17 26/08/16 21/08/15 -
Price 2.09 1.08 1.39 1.88 2.23 1.50 1.65 -
P/RPS 2.80 3.06 1.72 1.67 2.38 1.69 1.65 9.20%
P/EPS 12.19 390.02 82.07 19.99 38.53 16.41 47.14 -20.16%
EY 8.20 0.26 1.22 5.00 2.60 6.09 2.12 25.26%
DY 0.00 0.00 0.00 0.00 0.00 2.67 3.64 -
P/NAPS 0.48 0.28 0.36 0.41 0.53 0.37 0.41 2.65%

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