[CHOOBEE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -15.69%
YoY- 32.58%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 88,326 85,827 88,337 69,221 50,514 53,753 43,612 12.47%
PBT 11,016 -1,033 15,960 9,108 3,956 3,814 -2,046 -
Tax -2,864 -160 -4,633 -3,126 556 -1,254 2,046 -
NP 8,152 -1,193 11,327 5,982 4,512 2,560 0 -
-
NP to SH 8,152 -1,156 11,327 5,982 4,512 2,560 -1,253 -
-
Tax Rate 26.00% - 29.03% 34.32% -14.05% 32.88% - -
Total Cost 80,174 87,020 77,010 63,239 46,002 51,193 43,612 10.67%
-
Net Worth 313,375 284,313 270,907 228,618 207,664 190,511 180,550 9.62%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 313,375 284,313 270,907 228,618 207,664 190,511 180,550 9.62%
NOSH 105,870 104,144 102,229 99,833 99,361 99,224 98,661 1.18%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.23% -1.39% 12.82% 8.64% 8.93% 4.76% 0.00% -
ROE 2.60% -0.41% 4.18% 2.62% 2.17% 1.34% -0.69% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 83.43 82.41 86.41 69.34 50.84 54.17 44.20 11.16%
EPS 7.70 -1.11 11.08 5.95 4.54 2.58 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.73 2.65 2.29 2.09 1.92 1.83 8.34%
Adjusted Per Share Value based on latest NOSH - 99,833
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.06 43.78 45.06 35.31 25.77 27.42 22.25 12.47%
EPS 4.16 -0.59 5.78 3.05 2.30 1.31 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5986 1.4503 1.382 1.1662 1.0593 0.9718 0.921 9.62%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.01 1.34 2.91 1.95 1.28 1.23 1.32 -
P/RPS 2.41 1.63 3.37 2.81 2.52 2.27 2.99 -3.52%
P/EPS 26.10 -120.72 26.26 32.54 28.19 47.67 -103.94 -
EY 3.83 -0.83 3.81 3.07 3.55 2.10 -0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.49 1.10 0.85 0.61 0.64 0.72 -0.94%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 24/02/06 25/02/05 27/02/04 24/02/03 25/02/02 26/02/01 -
Price 2.28 1.44 2.80 2.16 1.17 1.30 1.37 -
P/RPS 2.73 1.75 3.24 3.12 2.30 2.40 3.10 -2.09%
P/EPS 29.61 -129.73 25.27 36.05 25.77 50.39 -107.87 -
EY 3.38 -0.77 3.96 2.77 3.88 1.98 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.53 1.06 0.94 0.56 0.68 0.75 0.43%

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