[CHOOBEE] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.87%
YoY- -17.66%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 155,850 128,467 129,588 101,452 102,624 88,326 92,560 41.48%
PBT 19,051 10,038 7,587 9,493 8,577 11,016 11,257 41.96%
Tax -2,709 -2,003 -2,058 -2,350 -1,830 -2,864 -2,128 17.44%
NP 16,342 8,035 5,529 7,143 6,747 8,152 9,129 47.37%
-
NP to SH 16,342 8,035 5,529 7,143 6,747 8,152 9,129 47.37%
-
Tax Rate 14.22% 19.95% 27.13% 24.76% 21.34% 26.00% 18.90% -
Total Cost 139,508 120,432 124,059 94,309 95,877 80,174 83,431 40.83%
-
Net Worth 348,289 336,917 328,550 323,135 315,568 313,375 304,650 9.32%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 348,289 336,917 328,550 323,135 315,568 313,375 304,650 9.32%
NOSH 106,185 106,283 106,326 106,294 106,251 105,870 105,051 0.71%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.49% 6.25% 4.27% 7.04% 6.57% 9.23% 9.86% -
ROE 4.69% 2.38% 1.68% 2.21% 2.14% 2.60% 3.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.77 120.87 121.88 95.44 96.59 83.43 88.11 40.47%
EPS 15.39 7.56 5.20 6.72 6.35 7.70 8.69 46.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.17 3.09 3.04 2.97 2.96 2.90 8.54%
Adjusted Per Share Value based on latest NOSH - 106,294
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 78.90 65.03 65.60 51.36 51.95 44.71 46.86 41.48%
EPS 8.27 4.07 2.80 3.62 3.42 4.13 4.62 47.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7632 1.7056 1.6632 1.6358 1.5975 1.5864 1.5423 9.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.98 2.20 2.11 2.38 2.15 2.01 1.54 -
P/RPS 1.35 1.82 1.73 2.49 2.23 2.41 1.75 -15.87%
P/EPS 12.87 29.10 40.58 35.42 33.86 26.10 17.72 -19.18%
EY 7.77 3.44 2.46 2.82 2.95 3.83 5.64 23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.68 0.78 0.72 0.68 0.53 8.61%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 25/02/08 23/11/07 24/08/07 17/05/07 14/02/07 27/11/06 -
Price 2.12 2.30 2.13 2.10 2.31 2.28 1.62 -
P/RPS 1.44 1.90 1.75 2.20 2.39 2.73 1.84 -15.06%
P/EPS 13.78 30.42 40.96 31.25 36.38 29.61 18.64 -18.22%
EY 7.26 3.29 2.44 3.20 2.75 3.38 5.36 22.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.69 0.69 0.78 0.77 0.56 10.43%

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