[CHOOBEE] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -13.53%
YoY- 89.35%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 128,467 88,326 85,827 88,337 69,221 50,514 53,753 15.62%
PBT 10,038 11,016 -1,033 15,960 9,108 3,956 3,814 17.49%
Tax -2,003 -2,864 -160 -4,633 -3,126 556 -1,254 8.11%
NP 8,035 8,152 -1,193 11,327 5,982 4,512 2,560 20.99%
-
NP to SH 8,035 8,152 -1,156 11,327 5,982 4,512 2,560 20.99%
-
Tax Rate 19.95% 26.00% - 29.03% 34.32% -14.05% 32.88% -
Total Cost 120,432 80,174 87,020 77,010 63,239 46,002 51,193 15.31%
-
Net Worth 336,917 313,375 284,313 270,907 228,618 207,664 190,511 9.96%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 336,917 313,375 284,313 270,907 228,618 207,664 190,511 9.96%
NOSH 106,283 105,870 104,144 102,229 99,833 99,361 99,224 1.15%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.25% 9.23% -1.39% 12.82% 8.64% 8.93% 4.76% -
ROE 2.38% 2.60% -0.41% 4.18% 2.62% 2.17% 1.34% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 120.87 83.43 82.41 86.41 69.34 50.84 54.17 14.30%
EPS 7.56 7.70 -1.11 11.08 5.95 4.54 2.58 19.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 2.96 2.73 2.65 2.29 2.09 1.92 8.71%
Adjusted Per Share Value based on latest NOSH - 102,229
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 65.03 44.71 43.45 44.72 35.04 25.57 27.21 15.62%
EPS 4.07 4.13 -0.59 5.73 3.03 2.28 1.30 20.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7056 1.5864 1.4393 1.3714 1.1574 1.0513 0.9644 9.96%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.20 2.01 1.34 2.91 1.95 1.28 1.23 -
P/RPS 1.82 2.41 1.63 3.37 2.81 2.52 2.27 -3.61%
P/EPS 29.10 26.10 -120.72 26.26 32.54 28.19 47.67 -7.89%
EY 3.44 3.83 -0.83 3.81 3.07 3.55 2.10 8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.49 1.10 0.85 0.61 0.64 1.26%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 14/02/07 24/02/06 25/02/05 27/02/04 24/02/03 25/02/02 -
Price 2.30 2.28 1.44 2.80 2.16 1.17 1.30 -
P/RPS 1.90 2.73 1.75 3.24 3.12 2.30 2.40 -3.81%
P/EPS 30.42 29.61 -129.73 25.27 36.05 25.77 50.39 -8.06%
EY 3.29 3.38 -0.77 3.96 2.77 3.88 1.98 8.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.53 1.06 0.94 0.56 0.68 1.18%

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