[CHOOBEE] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 28.87%
YoY- 49.49%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 102,624 87,526 76,657 81,738 54,828 49,534 53,450 11.47%
PBT 8,577 8,117 10,640 11,709 6,914 3,337 4,284 12.25%
Tax -1,830 -1,649 -2,858 -4,000 -1,757 -1,234 -1,237 6.74%
NP 6,747 6,468 7,782 7,709 5,157 2,103 3,047 14.15%
-
NP to SH 6,747 6,468 7,782 7,709 5,157 2,103 3,047 14.15%
-
Tax Rate 21.34% 20.32% 26.86% 34.16% 25.41% 36.98% 28.87% -
Total Cost 95,877 81,058 68,875 74,029 49,671 47,431 50,403 11.30%
-
Net Worth 315,568 284,924 274,019 233,698 208,664 193,356 183,411 9.46%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 315,568 284,924 274,019 233,698 208,664 193,356 183,411 9.46%
NOSH 106,251 103,987 103,015 101,167 99,364 99,668 98,608 1.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.57% 7.39% 10.15% 9.43% 9.41% 4.25% 5.70% -
ROE 2.14% 2.27% 2.84% 3.30% 2.47% 1.09% 1.66% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 96.59 84.17 74.41 80.79 55.18 49.70 54.20 10.10%
EPS 6.35 6.22 7.33 7.62 5.19 2.11 3.09 12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.74 2.66 2.31 2.10 1.94 1.86 8.10%
Adjusted Per Share Value based on latest NOSH - 101,167
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 51.95 44.31 38.81 41.38 27.76 25.08 27.06 11.47%
EPS 3.42 3.27 3.94 3.90 2.61 1.06 1.54 14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5975 1.4424 1.3872 1.1831 1.0563 0.9788 0.9285 9.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.15 1.59 2.66 2.46 1.16 1.45 1.11 -
P/RPS 2.23 1.89 3.57 3.04 2.10 2.92 2.05 1.41%
P/EPS 33.86 25.56 35.21 32.28 22.35 68.72 35.92 -0.97%
EY 2.95 3.91 2.84 3.10 4.47 1.46 2.78 0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.58 1.00 1.06 0.55 0.75 0.60 3.08%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 19/05/06 27/05/05 14/05/04 19/05/03 16/05/02 25/05/01 -
Price 2.31 1.56 2.37 2.35 1.25 1.55 1.04 -
P/RPS 2.39 1.85 3.18 2.91 2.27 3.12 1.92 3.71%
P/EPS 36.38 25.08 31.37 30.84 24.08 73.46 33.66 1.30%
EY 2.75 3.99 3.19 3.24 4.15 1.36 2.97 -1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.89 1.02 0.60 0.80 0.56 5.67%

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