[CHOOBEE] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -21.67%
YoY- 103.79%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 103,558 98,161 149,775 113,421 102,807 118,110 127,035 -3.34%
PBT -1,410 -9,255 31,559 14,623 -1,543 3,352 16,599 -
Tax 136 1,807 -8,085 -3,104 396 -1,024 -2,992 -
NP -1,274 -7,448 23,474 11,519 -1,147 2,328 13,607 -
-
NP to SH -1,274 -7,448 23,474 11,519 -1,147 2,328 13,607 -
-
Tax Rate - - 25.62% 21.23% - 30.55% 18.03% -
Total Cost 104,832 105,609 126,301 101,902 103,954 115,782 113,428 -1.30%
-
Net Worth 621,614 623,575 619,655 520,301 500,692 508,535 483,698 4.26%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 621,614 623,575 619,655 520,301 500,692 508,535 483,698 4.26%
NOSH 197,536 197,536 131,690 131,690 131,690 131,690 109,903 10.26%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -1.23% -7.59% 15.67% 10.16% -1.12% 1.97% 10.71% -
ROE -0.20% -1.19% 3.79% 2.21% -0.23% 0.46% 2.81% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 52.81 50.06 114.57 86.76 78.64 90.35 116.61 -12.36%
EPS -0.65 -3.80 17.96 8.81 -0.88 1.78 12.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.18 4.74 3.98 3.83 3.89 4.44 -5.45%
Adjusted Per Share Value based on latest NOSH - 131,690
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 52.42 49.69 75.82 57.42 52.04 59.79 64.31 -3.34%
EPS -0.64 -3.77 11.88 5.83 -0.58 1.18 6.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1468 3.1568 3.1369 2.634 2.5347 2.5744 2.4487 4.26%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.92 0.97 1.87 1.65 1.23 1.48 2.38 -
P/RPS 1.74 1.94 1.63 1.90 1.56 1.64 2.04 -2.61%
P/EPS -141.61 -25.54 10.41 18.73 -140.19 83.11 19.05 -
EY -0.71 -3.92 9.60 5.34 -0.71 1.20 5.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.39 0.41 0.32 0.38 0.54 -9.83%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 21/02/23 23/02/22 26/02/21 28/02/20 15/03/19 27/02/18 -
Price 0.89 1.02 2.00 1.66 1.18 1.61 2.64 -
P/RPS 1.69 2.04 1.75 1.91 1.50 1.78 2.26 -4.72%
P/EPS -136.99 -26.85 11.14 18.84 -134.49 90.41 21.14 -
EY -0.73 -3.72 8.98 5.31 -0.74 1.11 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.42 0.42 0.31 0.41 0.59 -11.67%

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