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

Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 17.96%
YoY- -115.73%
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 532,313 495,402 451,432 403,695 403,760 381,672 365,640 28.42%
PBT 5,936 4,148 -1,756 -1,200 -893 944 1,768 124.05%
Tax -2,794 -2,530 -2,208 35 -1,085 -1,566 -1,180 77.55%
NP 3,141 1,618 -3,964 -1,165 -1,978 -622 588 205.27%
-
NP to SH 3,518 2,090 -3,156 -1,165 -1,420 66 588 229.21%
-
Tax Rate 47.07% 60.99% - - - 165.89% 66.74% -
Total Cost 529,172 493,784 455,396 404,860 405,738 382,294 365,052 28.05%
-
Net Worth 89,609 88,354 86,521 98,128 87,258 93,342 89,981 -0.27%
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 89,609 88,354 86,521 98,128 87,258 93,342 89,981 -0.27%
NOSH 44,804 44,849 44,829 44,807 44,747 47,142 44,545 0.38%
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 0.59% 0.33% -0.88% -0.29% -0.49% -0.16% 0.16% -
ROE 3.93% 2.37% -3.65% -1.19% -1.63% 0.07% 0.65% -
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 1,188.07 1,104.58 1,007.00 900.95 902.30 809.61 820.82 27.92%
EPS 7.85 4.66 -7.04 -2.60 -3.17 0.14 1.32 227.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.97 1.93 2.19 1.95 1.98 2.02 -0.66%
Adjusted Per Share Value based on latest NOSH - 45,454
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 315.10 293.25 267.23 238.97 239.01 225.93 216.44 28.42%
EPS 2.08 1.24 -1.87 -0.69 -0.84 0.04 0.35 227.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5304 0.523 0.5122 0.5809 0.5165 0.5525 0.5326 -0.27%
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 0.44 0.42 0.39 0.31 0.44 0.44 0.48 -
P/RPS 0.04 0.04 0.04 0.03 0.05 0.05 0.06 -23.66%
P/EPS 5.60 9.01 -5.54 -11.92 -13.87 314.29 36.36 -71.23%
EY 17.85 11.10 -18.05 -8.39 -7.21 0.32 2.75 247.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.20 0.14 0.23 0.22 0.24 -5.63%
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 28/11/06 29/08/06 29/05/06 13/03/06 29/11/05 29/08/05 30/05/05 -
Price 0.46 0.41 0.45 0.37 0.38 0.45 0.41 -
P/RPS 0.04 0.04 0.04 0.04 0.04 0.06 0.05 -13.81%
P/EPS 5.86 8.80 -6.39 -14.23 -11.97 321.43 31.06 -67.07%
EY 17.07 11.37 -15.64 -7.03 -8.35 0.31 3.22 203.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.23 0.17 0.19 0.23 0.20 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