[CHOOBEE] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.0%
YoY- -52.55%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 446,093 590,931 384,962 352,258 336,436 301,391 238,776 10.96%
PBT -16,764 74,012 40,343 24,129 53,707 46,973 27,870 -
Tax -912 -13,243 -9,172 -5,861 -15,189 -14,072 -6,101 -27.12%
NP -17,676 60,769 31,171 18,268 38,518 32,901 21,769 -
-
NP to SH -17,676 60,769 31,171 18,147 38,247 32,901 21,769 -
-
Tax Rate - 17.89% 22.74% 24.29% 28.28% 29.96% 21.89% -
Total Cost 463,769 530,162 353,791 333,990 297,918 268,490 217,007 13.48%
-
Net Worth 354,670 379,149 323,135 294,740 279,632 246,355 215,660 8.63%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,077 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 354,670 379,149 323,135 294,740 279,632 246,355 215,660 8.63%
NOSH 105,243 106,204 106,294 104,518 103,567 101,380 99,382 0.95%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -3.96% 10.28% 8.10% 5.19% 11.45% 10.92% 9.12% -
ROE -4.98% 16.03% 9.65% 6.16% 13.68% 13.36% 10.09% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 423.87 556.41 362.17 337.03 324.85 297.29 240.26 9.91%
EPS -16.80 57.22 29.33 17.36 36.93 32.45 21.90 -
DPS 10.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.57 3.04 2.82 2.70 2.43 2.17 7.60%
Adjusted Per Share Value based on latest NOSH - 104,518
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 227.56 301.45 196.38 179.69 171.62 153.75 121.80 10.96%
EPS -9.02 31.00 15.90 9.26 19.51 16.78 11.10 -
DPS 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8092 1.9341 1.6484 1.5035 1.4265 1.2567 1.1001 8.63%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.50 2.10 2.38 1.60 2.30 2.31 1.42 -
P/RPS 0.35 0.38 0.66 0.47 0.71 0.78 0.59 -8.32%
P/EPS -8.93 3.67 8.12 9.22 6.23 7.12 6.48 -
EY -11.20 27.25 12.32 10.85 16.06 14.05 15.43 -
DY 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.59 0.78 0.57 0.85 0.95 0.65 -5.93%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 15/08/08 24/08/07 18/08/06 18/08/05 24/08/04 22/08/03 -
Price 1.60 2.00 2.10 1.53 2.11 2.25 1.53 -
P/RPS 0.38 0.36 0.58 0.45 0.65 0.76 0.64 -8.31%
P/EPS -9.53 3.50 7.16 8.81 5.71 6.93 6.98 -
EY -10.50 28.61 13.96 11.35 17.50 14.42 14.32 -
DY 6.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.69 0.54 0.78 0.93 0.71 -6.63%

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