[CHHB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 104.23%
YoY- 101.0%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 365,236 219,780 253,768 240,646 210,672 213,165 202,912 47.91%
PBT 94,508 -12,648 3,282 240 -12,076 -33,965 -42,905 -
Tax -31,696 112,456 -568 -50 -260 -2,065 -410 1709.94%
NP 62,812 99,808 2,714 190 -12,336 -36,030 -43,316 -
-
NP to SH 67,564 100,481 3,169 400 -9,452 -32,689 -39,229 -
-
Tax Rate 33.54% - 17.31% 20.83% - - - -
Total Cost 302,424 119,972 251,053 240,456 223,008 249,195 246,228 14.67%
-
Net Worth 685,945 669,374 572,193 589,000 564,097 568,280 654,315 3.19%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 685,945 669,374 572,193 589,000 564,097 568,280 654,315 3.19%
NOSH 275,546 275,701 276,395 285,714 274,767 275,810 275,745 -0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.20% 45.41% 1.07% 0.08% -5.86% -16.90% -21.35% -
ROE 9.85% 15.01% 0.55% 0.07% -1.68% -5.75% -6.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 132.55 79.72 91.81 84.23 76.67 77.29 73.59 47.98%
EPS 24.52 36.45 1.15 0.14 -3.44 -11.86 -14.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4894 2.4279 2.0702 2.0615 2.053 2.0604 2.3729 3.24%
Adjusted Per Share Value based on latest NOSH - 275,698
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 119.44 71.87 82.99 78.70 68.89 69.71 66.36 47.91%
EPS 22.09 32.86 1.04 0.13 -3.09 -10.69 -12.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2432 2.189 1.8712 1.9262 1.8447 1.8584 2.1398 3.19%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.99 1.16 1.12 1.00 0.79 0.66 0.68 -
P/RPS 0.75 1.46 1.22 1.19 1.03 0.85 0.92 -12.72%
P/EPS 4.04 3.18 97.67 714.29 -22.97 -5.57 -4.78 -
EY 24.77 31.42 1.02 0.14 -4.35 -17.96 -20.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.54 0.49 0.38 0.32 0.29 23.88%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 30/05/07 28/02/07 27/11/06 -
Price 1.07 1.12 1.07 1.15 0.80 0.71 0.71 -
P/RPS 0.81 1.40 1.17 1.37 1.04 0.92 0.96 -10.69%
P/EPS 4.36 3.07 93.31 821.43 -23.26 -5.99 -4.99 -
EY 22.92 32.54 1.07 0.12 -4.30 -16.69 -20.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.52 0.56 0.39 0.34 0.30 27.09%

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