[CHHB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -34.79%
YoY- -20.45%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 196,720 166,668 223,320 233,886 204,464 229,700 485,829 -45.35%
PBT -45,134 -58,544 6,951 28,965 44,926 -17,336 19,670 -
Tax 78 -1,004 -3,810 -3,328 -4,152 -8,396 -8,797 -
NP -45,056 -59,548 3,141 25,637 40,774 -25,732 10,873 -
-
NP to SH -39,994 -54,092 6,661 28,172 43,202 -25,732 10,873 -
-
Tax Rate - - 54.81% 11.49% 9.24% - 44.72% -
Total Cost 241,776 226,216 220,179 208,249 163,690 255,432 474,956 -36.32%
-
Net Worth 664,203 717,546 683,538 703,380 703,480 676,431 313,005 65.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 664,203 717,546 683,538 703,380 703,480 676,431 313,005 65.36%
NOSH 275,820 275,979 275,564 275,835 275,874 276,094 117,671 76.73%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -22.90% -35.73% 1.41% 10.96% 19.94% -11.20% 2.24% -
ROE -6.02% -7.54% 0.97% 4.01% 6.14% -3.80% 3.47% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 71.32 60.39 81.04 84.79 74.11 83.20 412.87 -69.08%
EPS -14.50 -19.60 2.42 10.21 15.66 -9.32 3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4081 2.60 2.4805 2.55 2.55 2.45 2.66 -6.43%
Adjusted Per Share Value based on latest NOSH - 277,647
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 64.33 54.50 73.03 76.49 66.86 75.12 158.88 -45.36%
EPS -13.08 -17.69 2.18 9.21 14.13 -8.41 3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1721 2.3465 2.2353 2.3002 2.3005 2.2121 1.0236 65.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.72 0.69 0.58 0.72 0.68 1.13 1.21 -
P/RPS 1.01 1.14 0.72 0.85 0.92 1.36 0.29 130.28%
P/EPS -4.97 -3.52 23.99 7.05 4.34 -12.12 13.10 -
EY -20.14 -28.41 4.17 14.19 23.03 -8.25 7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.23 0.28 0.27 0.46 0.45 -23.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 12/09/06 30/05/06 28/02/06 17/11/05 29/08/05 31/05/05 28/02/05 -
Price 0.60 0.66 0.63 0.64 0.73 0.85 1.19 -
P/RPS 0.84 1.09 0.78 0.75 0.98 1.02 0.29 103.59%
P/EPS -4.14 -3.37 26.06 6.27 4.66 -9.12 12.88 -
EY -24.17 -29.70 3.84 15.96 21.45 -10.96 7.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.25 0.25 0.29 0.35 0.45 -32.49%

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