[CHOOBEE] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -22.6%
YoY- -39.43%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 108,486 102,103 143,465 129,588 92,560 90,559 95,448 2.15%
PBT -3,668 16,879 5,959 7,587 11,257 5,790 18,557 -
Tax -1,559 -5,858 -1,016 -2,058 -2,128 -1,472 -5,457 -18.83%
NP -5,227 11,021 4,943 5,529 9,129 4,318 13,100 -
-
NP to SH -5,227 11,021 4,943 5,529 9,129 4,160 13,100 -
-
Tax Rate - 34.71% 17.05% 27.13% 18.90% 25.42% 29.41% -
Total Cost 113,713 91,082 138,522 124,059 83,431 86,241 82,348 5.52%
-
Net Worth 396,843 365,964 384,809 328,550 304,650 286,391 260,366 7.27%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 396,843 365,964 384,809 328,550 304,650 286,391 260,366 7.27%
NOSH 113,383 105,162 106,301 106,326 105,051 104,522 102,104 1.76%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -4.82% 10.79% 3.45% 4.27% 9.86% 4.77% 13.72% -
ROE -1.32% 3.01% 1.28% 1.68% 3.00% 1.45% 5.03% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 95.68 97.09 134.96 121.88 88.11 86.64 93.48 0.38%
EPS -4.61 10.48 4.65 5.20 8.69 3.98 12.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.48 3.62 3.09 2.90 2.74 2.55 5.41%
Adjusted Per Share Value based on latest NOSH - 106,326
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 54.92 51.69 72.63 65.60 46.86 45.84 48.32 2.15%
EPS -2.65 5.58 2.50 2.80 4.62 2.11 6.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.009 1.8526 1.948 1.6632 1.5423 1.4498 1.3181 7.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.91 1.50 1.93 2.11 1.54 1.65 2.38 -
P/RPS 2.00 1.54 1.43 1.73 1.75 1.90 2.55 -3.96%
P/EPS -41.43 14.31 41.51 40.58 17.72 41.46 18.55 -
EY -2.41 6.99 2.41 2.46 5.64 2.41 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.53 0.68 0.53 0.60 0.93 -8.37%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 25/11/08 23/11/07 27/11/06 22/11/05 26/11/04 -
Price 1.95 1.50 1.18 2.13 1.62 1.50 2.50 -
P/RPS 2.04 1.54 0.87 1.75 1.84 1.73 2.67 -4.38%
P/EPS -42.30 14.31 25.38 40.96 18.64 37.69 19.49 -
EY -2.36 6.99 3.94 2.44 5.36 2.65 5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.33 0.69 0.56 0.55 0.98 -8.90%

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