[CHOOBEE] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 23.78%
YoY- -25.9%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 160,131 101,549 49,534 215,976 162,223 107,179 53,450 107.68%
PBT 17,063 10,643 3,337 18,186 14,372 8,863 4,284 151.05%
Tax -4,853 -3,288 -1,234 -4,854 -3,601 -2,292 -1,237 148.54%
NP 12,210 7,355 2,103 13,332 10,771 6,571 3,047 152.07%
-
NP to SH 12,210 7,355 2,103 13,332 10,771 6,571 3,047 152.07%
-
Tax Rate 28.44% 30.89% 36.98% 26.69% 25.06% 25.86% 28.87% -
Total Cost 147,921 94,194 47,431 202,644 151,452 100,608 50,403 104.84%
-
Net Worth 202,837 197,789 193,356 190,457 191,066 186,754 183,411 6.93%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 202,837 197,789 193,356 190,457 191,066 186,754 183,411 6.93%
NOSH 99,429 99,391 99,668 99,196 98,998 98,812 98,608 0.55%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.63% 7.24% 4.25% 6.17% 6.64% 6.13% 5.70% -
ROE 6.02% 3.72% 1.09% 7.00% 5.64% 3.52% 1.66% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 161.05 102.17 49.70 217.73 163.86 108.47 54.20 106.54%
EPS 12.28 7.40 2.11 13.44 10.88 6.65 3.09 150.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.99 1.94 1.92 1.93 1.89 1.86 6.34%
Adjusted Per Share Value based on latest NOSH - 99,224
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 81.06 51.41 25.08 109.34 82.12 54.26 27.06 107.66%
EPS 6.18 3.72 1.06 6.75 5.45 3.33 1.54 152.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0268 1.0013 0.9788 0.9642 0.9672 0.9454 0.9285 6.93%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.30 1.40 1.45 1.23 1.03 1.12 1.11 -
P/RPS 0.81 1.37 2.92 0.56 0.63 1.03 2.05 -46.12%
P/EPS 10.59 18.92 68.72 9.15 9.47 16.84 35.92 -55.67%
EY 9.45 5.29 1.46 10.93 10.56 5.94 2.78 125.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.75 0.64 0.53 0.59 0.60 4.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 14/11/02 15/08/02 16/05/02 25/02/02 26/11/01 23/08/01 25/05/01 -
Price 1.26 1.40 1.55 1.30 1.22 1.20 1.04 -
P/RPS 0.78 1.37 3.12 0.60 0.74 1.11 1.92 -45.11%
P/EPS 10.26 18.92 73.46 9.67 11.21 18.05 33.66 -54.67%
EY 9.75 5.29 1.36 10.34 8.92 5.54 2.97 120.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.80 0.68 0.63 0.63 0.56 7.01%

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