[CHHB] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 65.34%
YoY- 77.42%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 70,003 67,655 52,668 60,981 53,824 56,693 41,667 41.27%
PBT 2,342 3,140 -3,019 -1,786 -9,612 -7,931 -14,636 -
Tax -401 40 -65 -1,757 -347 290 -251 36.62%
NP 1,941 3,180 -3,084 -3,543 -9,959 -7,641 -14,887 -
-
NP to SH 2,177 2,564 -2,363 -3,267 -9,425 -6,474 -13,523 -
-
Tax Rate 17.12% -1.27% - - - - - -
Total Cost 68,062 64,475 55,752 64,524 63,783 64,334 56,554 13.13%
-
Net Worth 570,484 568,353 564,097 630,932 653,935 663,405 717,546 -14.16%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 570,484 568,353 564,097 630,932 653,935 663,405 717,546 -14.16%
NOSH 275,569 275,698 274,767 276,627 275,584 275,489 275,979 -0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.77% 4.70% -5.86% -5.81% -18.50% -13.48% -35.73% -
ROE 0.38% 0.45% -0.42% -0.52% -1.44% -0.98% -1.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.40 24.54 19.17 22.04 19.53 20.58 15.10 41.39%
EPS 0.79 0.93 -0.86 -1.18 -3.42 -2.35 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0702 2.0615 2.053 2.2808 2.3729 2.4081 2.60 -14.08%
Adjusted Per Share Value based on latest NOSH - 276,627
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.46 22.68 17.65 20.44 18.04 19.00 13.97 41.23%
EPS 0.73 0.86 -0.79 -1.10 -3.16 -2.17 -4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9122 1.905 1.8908 2.1148 2.1919 2.2236 2.4051 -14.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.12 1.00 0.79 0.66 0.68 0.72 0.69 -
P/RPS 4.41 4.08 4.12 2.99 3.48 3.50 4.57 -2.34%
P/EPS 141.77 107.53 -91.86 -55.88 -19.88 -30.64 -14.08 -
EY 0.71 0.93 -1.09 -1.79 -5.03 -3.26 -7.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.38 0.29 0.29 0.30 0.27 58.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 30/05/07 28/02/07 27/11/06 12/09/06 30/05/06 -
Price 1.07 1.15 0.80 0.71 0.71 0.60 0.66 -
P/RPS 4.21 4.69 4.17 3.22 3.64 2.92 4.37 -2.45%
P/EPS 135.44 123.66 -93.02 -60.12 -20.76 -25.53 -13.47 -
EY 0.74 0.81 -1.08 -1.66 -4.82 -3.92 -7.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.39 0.31 0.30 0.25 0.25 62.87%

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