[CHOOBEE] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 18.26%
YoY- 59.66%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 339,906 331,462 305,223 215,939 212,060 197,549 129,959 17.37%
PBT 21,424 62,638 40,072 24,596 17,238 21,334 32,305 -6.61%
Tax -5,522 -18,314 -12,041 -4,820 -4,852 -5,445 -3,733 6.73%
NP 15,902 44,324 28,031 19,776 12,386 15,889 28,572 -9.30%
-
NP to SH 15,510 44,324 28,031 19,776 12,386 14,636 28,572 -9.67%
-
Tax Rate 25.77% 29.24% 30.05% 19.60% 28.15% 25.52% 11.56% -
Total Cost 324,004 287,138 277,192 196,163 199,674 181,660 101,387 21.35%
-
Net Worth 284,924 274,019 233,698 208,664 193,356 183,411 176,330 8.32%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 284,924 274,019 233,698 208,664 193,356 183,411 176,330 8.32%
NOSH 103,987 103,015 101,167 99,364 99,668 98,608 100,187 0.62%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.68% 13.37% 9.18% 9.16% 5.84% 8.04% 21.99% -
ROE 5.44% 16.18% 11.99% 9.48% 6.41% 7.98% 16.20% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 326.87 321.76 301.70 217.32 212.77 200.34 129.72 16.64%
EPS 14.92 43.03 27.71 19.90 12.43 14.84 28.52 -10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.66 2.31 2.10 1.94 1.86 1.76 7.65%
Adjusted Per Share Value based on latest NOSH - 99,364
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 172.07 167.80 154.52 109.32 107.35 100.01 65.79 17.37%
EPS 7.85 22.44 14.19 10.01 6.27 7.41 14.46 -9.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4424 1.3872 1.1831 1.0563 0.9788 0.9285 0.8927 8.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.59 2.66 2.46 1.16 1.45 1.11 2.19 -
P/RPS 0.49 0.83 0.82 0.53 0.68 0.55 1.69 -18.63%
P/EPS 10.66 6.18 8.88 5.83 11.67 7.48 7.68 5.61%
EY 9.38 16.18 11.26 17.16 8.57 13.37 13.02 -5.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.00 1.06 0.55 0.75 0.60 1.24 -11.88%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/05/06 27/05/05 14/05/04 19/05/03 16/05/02 25/05/01 - -
Price 1.56 2.37 2.35 1.25 1.55 1.04 0.00 -
P/RPS 0.48 0.74 0.78 0.58 0.73 0.52 0.00 -
P/EPS 10.46 5.51 8.48 6.28 12.47 7.01 0.00 -
EY 9.56 18.15 11.79 15.92 8.02 14.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.89 1.02 0.60 0.80 0.56 0.00 -

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