[CHOOBEE] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -31.3%
YoY- 0.95%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 85,827 90,559 75,994 76,657 88,337 95,448 71,020 13.41%
PBT -1,033 5,790 8,550 10,640 15,960 18,557 17,481 -
Tax -160 -1,472 -2,241 -2,858 -4,633 -5,457 -5,366 -90.32%
NP -1,193 4,318 6,309 7,782 11,327 13,100 12,115 -
-
NP to SH -1,156 4,160 6,038 7,782 11,327 13,100 12,115 -
-
Tax Rate - 25.42% 26.21% 26.86% 29.03% 29.41% 30.70% -
Total Cost 87,020 86,241 69,685 68,875 77,010 82,348 58,905 29.61%
-
Net Worth 284,313 286,391 279,632 274,019 270,907 260,366 246,355 9.99%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 284,313 286,391 279,632 274,019 270,907 260,366 246,355 9.99%
NOSH 104,144 104,522 103,567 103,015 102,229 102,104 101,380 1.80%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.39% 4.77% 8.30% 10.15% 12.82% 13.72% 17.06% -
ROE -0.41% 1.45% 2.16% 2.84% 4.18% 5.03% 4.92% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 82.41 86.64 73.38 74.41 86.41 93.48 70.05 11.40%
EPS -1.11 3.98 5.83 7.33 11.08 12.83 11.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.74 2.70 2.66 2.65 2.55 2.43 8.04%
Adjusted Per Share Value based on latest NOSH - 103,015
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 43.45 45.84 38.47 38.81 44.72 48.32 35.95 13.42%
EPS -0.59 2.11 3.06 3.94 5.73 6.63 6.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4393 1.4498 1.4156 1.3872 1.3714 1.3181 1.2471 9.99%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.34 1.65 2.30 2.66 2.91 2.38 2.31 -
P/RPS 1.63 1.90 3.13 3.57 3.37 2.55 3.30 -37.43%
P/EPS -120.72 41.46 39.45 35.21 26.26 18.55 19.33 -
EY -0.83 2.41 2.53 2.84 3.81 5.39 5.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.85 1.00 1.10 0.93 0.95 -35.60%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 18/08/05 27/05/05 25/02/05 26/11/04 24/08/04 -
Price 1.44 1.50 2.11 2.37 2.80 2.50 2.25 -
P/RPS 1.75 1.73 2.88 3.18 3.24 2.67 3.21 -33.19%
P/EPS -129.73 37.69 36.19 31.37 25.27 19.49 18.83 -
EY -0.77 2.65 2.76 3.19 3.96 5.13 5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.78 0.89 1.06 0.98 0.93 -31.19%

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