[CHHB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -76.36%
YoY- -38.74%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 202,912 196,720 166,668 223,320 233,886 204,464 229,700 -7.92%
PBT -42,905 -45,134 -58,544 6,951 28,965 44,926 -17,336 82.86%
Tax -410 78 -1,004 -3,810 -3,328 -4,152 -8,396 -86.61%
NP -43,316 -45,056 -59,548 3,141 25,637 40,774 -25,732 41.46%
-
NP to SH -39,229 -39,994 -54,092 6,661 28,172 43,202 -25,732 32.42%
-
Tax Rate - - - 54.81% 11.49% 9.24% - -
Total Cost 246,228 241,776 226,216 220,179 208,249 163,690 255,432 -2.41%
-
Net Worth 654,315 664,203 717,546 683,538 703,380 703,480 676,431 -2.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 654,315 664,203 717,546 683,538 703,380 703,480 676,431 -2.18%
NOSH 275,745 275,820 275,979 275,564 275,835 275,874 276,094 -0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -21.35% -22.90% -35.73% 1.41% 10.96% 19.94% -11.20% -
ROE -6.00% -6.02% -7.54% 0.97% 4.01% 6.14% -3.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 73.59 71.32 60.39 81.04 84.79 74.11 83.20 -7.84%
EPS -14.23 -14.50 -19.60 2.42 10.21 15.66 -9.32 32.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3729 2.4081 2.60 2.4805 2.55 2.55 2.45 -2.10%
Adjusted Per Share Value based on latest NOSH - 275,958
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 66.36 64.33 54.50 73.03 76.49 66.86 75.12 -7.92%
EPS -12.83 -13.08 -17.69 2.18 9.21 14.13 -8.41 32.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1398 2.1721 2.3465 2.2353 2.3002 2.3005 2.2121 -2.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.68 0.72 0.69 0.58 0.72 0.68 1.13 -
P/RPS 0.92 1.01 1.14 0.72 0.85 0.92 1.36 -22.92%
P/EPS -4.78 -4.97 -3.52 23.99 7.05 4.34 -12.12 -46.19%
EY -20.92 -20.14 -28.41 4.17 14.19 23.03 -8.25 85.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.27 0.23 0.28 0.27 0.46 -26.45%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 12/09/06 30/05/06 28/02/06 17/11/05 29/08/05 31/05/05 -
Price 0.71 0.60 0.66 0.63 0.64 0.73 0.85 -
P/RPS 0.96 0.84 1.09 0.78 0.75 0.98 1.02 -3.95%
P/EPS -4.99 -4.14 -3.37 26.06 6.27 4.66 -9.12 -33.07%
EY -20.04 -24.17 -29.70 3.84 15.96 21.45 -10.96 49.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.25 0.25 0.25 0.29 0.35 -9.75%

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