[CHOOBEE] QoQ Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Quarter Result
Revenue	143,465	177,026	155,850	128,467	129,588	101,452	102,624	24.94%
YoY %	-18.96%	13.59%	21.32%	-0.87%	27.73%	-1.14%	-	-
Horiz. %	139.80%	172.50%	151.87%	125.18%	126.27%	98.86%	100.00%	-
PBT	5,959	37,336	19,051	10,038	7,587	9,493	8,577	-21.50%
YoY %	-84.04%	95.98%	89.79%	32.31%	-20.08%	10.68%	-	-
Horiz. %	69.48%	435.30%	222.12%	117.03%	88.46%	110.68%	100.00%	-
Tax	-1,016	-6,473	-2,709	-2,003	-2,058	-2,350	-1,830	-32.37%
YoY %	84.30%	-138.94%	-35.25%	2.67%	12.43%	-28.42%	-	-
Horiz. %	55.52%	353.72%	148.03%	109.45%	112.46%	128.42%	100.00%	-
NP	4,943	30,863	16,342	8,035	5,529	7,143	6,747	-18.68%
YoY %	-83.98%	88.86%	103.39%	45.32%	-22.60%	5.87%	-	-
Horiz. %	73.26%	457.43%	242.21%	119.09%	81.95%	105.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,943	30,863	16,342	8,035	5,529	7,143	6,747	-18.68%
YoY %	-83.98%	88.86%	103.39%	45.32%	-22.60%	5.87%	-	-
Horiz. %	73.26%	457.43%	242.21%	119.09%	81.95%	105.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.05%	17.34%	14.22%	19.95%	27.13%	24.76%	21.34%	-
YoY %	-1.67%	21.94%	-28.72%	-26.47%	9.57%	16.03%	-	-
Horiz. %	79.90%	81.26%	66.64%	93.49%	127.13%	116.03%	100.00%	-
Total Cost	138,522	146,163	139,508	120,432	124,059	94,309	95,877	27.71%
YoY %	-5.23%	4.77%	15.84%	-2.92%	31.55%	-1.64%	-	-
Horiz. %	144.48%	152.45%	145.51%	125.61%	129.39%	98.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	384,809	379,149	348,289	336,917	328,550	323,135	315,568	14.09%
YoY %	1.49%	8.86%	3.38%	2.55%	1.68%	2.40%	-	-
Horiz. %	121.94%	120.15%	110.37%	106.77%	104.11%	102.40%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	384,809	379,149	348,289	336,917	328,550	323,135	315,568	14.09%
YoY %	1.49%	8.86%	3.38%	2.55%	1.68%	2.40%	-	-
Horiz. %	121.94%	120.15%	110.37%	106.77%	104.11%	102.40%	100.00%	-
NOSH	106,301	106,204	106,185	106,283	106,326	106,294	106,251	0.03%
YoY %	0.09%	0.02%	-0.09%	-0.04%	0.03%	0.04%	-	-
Horiz. %	100.05%	99.96%	99.94%	100.03%	100.07%	100.04%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	3.45%	17.43%	10.49%	6.25%	4.27%	7.04%	6.57%	-
YoY %	-80.21%	66.16%	67.84%	46.37%	-39.35%	7.15%	-	-
Horiz. %	52.51%	265.30%	159.67%	95.13%	64.99%	107.15%	100.00%	-
ROE	1.28%	8.14%	4.69%	2.38%	1.68%	2.21%	2.14%	-
YoY %	-84.28%	73.56%	97.06%	41.67%	-23.98%	3.27%	-	-
Horiz. %	59.81%	380.37%	219.16%	111.21%	78.50%	103.27%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	134.96	166.68	146.77	120.87	121.88	95.44	96.59	24.90%
YoY %	-19.03%	13.57%	21.43%	-0.83%	27.70%	-1.19%	-	-
Horiz. %	139.72%	172.56%	151.95%	125.14%	126.18%	98.81%	100.00%	-
EPS	4.65	29.06	15.39	7.56	5.20	6.72	6.35	-18.71%
YoY %	-84.00%	88.82%	103.57%	45.38%	-22.62%	5.83%	-	-
Horiz. %	73.23%	457.64%	242.36%	119.06%	81.89%	105.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.62	3.57	3.28	3.17	3.09	3.04	2.97	14.06%
YoY %	1.40%	8.84%	3.47%	2.59%	1.64%	2.36%	-	-
Horiz. %	121.89%	120.20%	110.44%	106.73%	104.04%	102.36%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 106,283
RPS	72.63	89.62	78.90	65.03	65.60	51.36	51.95	24.95%
YoY %	-18.96%	13.59%	21.33%	-0.87%	27.73%	-1.14%	-	-
Horiz. %	139.81%	172.51%	151.88%	125.18%	126.28%	98.86%	100.00%	-
EPS	2.50	15.62	8.27	4.07	2.80	3.62	3.42	-18.80%
YoY %	-83.99%	88.88%	103.19%	45.36%	-22.65%	5.85%	-	-
Horiz. %	73.10%	456.73%	241.81%	119.01%	81.87%	105.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.948	1.9194	1.7632	1.7056	1.6632	1.6358	1.5975	14.09%
YoY %	1.49%	8.86%	3.38%	2.55%	1.68%	2.40%	-	-
Horiz. %	121.94%	120.15%	110.37%	106.77%	104.11%	102.40%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.93	2.10	1.98	2.20	2.11	2.38	2.15	-
P/RPS	1.43	1.26	1.35	1.82	1.73	2.49	2.23	-25.57%
YoY %	13.49%	-6.67%	-25.82%	5.20%	-30.52%	11.66%	-	-
Horiz. %	64.13%	56.50%	60.54%	81.61%	77.58%	111.66%	100.00%	-
P/EPS	41.51	7.23	12.87	29.10	40.58	35.42	33.86	14.50%
YoY %	474.14%	-43.82%	-55.77%	-28.29%	14.57%	4.61%	-	-
Horiz. %	122.59%	21.35%	38.01%	85.94%	119.85%	104.61%	100.00%	-
EY	2.41	13.84	7.77	3.44	2.46	2.82	2.95	-12.57%
YoY %	-82.59%	78.12%	125.87%	39.84%	-12.77%	-4.41%	-	-
Horiz. %	81.69%	469.15%	263.39%	116.61%	83.39%	95.59%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.59	0.60	0.69	0.68	0.78	0.72	-18.42%
YoY %	-10.17%	-1.67%	-13.04%	1.47%	-12.82%	8.33%	-	-
Horiz. %	73.61%	81.94%	83.33%	95.83%	94.44%	108.33%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/08	15/08/08	23/05/08	25/02/08	23/11/07	24/08/07	17/05/07	-
Price	1.18	2.00	2.12	2.30	2.13	2.10	2.31	-
P/RPS	0.87	1.20	1.44	1.90	1.75	2.20	2.39	-48.92%
YoY %	-27.50%	-16.67%	-24.21%	8.57%	-20.45%	-7.95%	-	-
Horiz. %	36.40%	50.21%	60.25%	79.50%	73.22%	92.05%	100.00%	-
P/EPS	25.38	6.88	13.78	30.42	40.96	31.25	36.38	-21.28%
YoY %	268.90%	-50.07%	-54.70%	-25.73%	31.07%	-14.10%	-	-
Horiz. %	69.76%	18.91%	37.88%	83.62%	112.59%	85.90%	100.00%	-
EY	3.94	14.53	7.26	3.29	2.44	3.20	2.75	27.00%
YoY %	-72.88%	100.14%	120.67%	34.84%	-23.75%	16.36%	-	-
Horiz. %	143.27%	528.36%	264.00%	119.64%	88.73%	116.36%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.56	0.65	0.73	0.69	0.69	0.78	-43.55%
YoY %	-41.07%	-13.85%	-10.96%	5.80%	0.00%	-11.54%	-	-
Horiz. %	42.31%	71.79%	83.33%	93.59%	88.46%	88.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos