[CHOOBEE] QoQ Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Quarter Result
Revenue	128,467	129,588	101,452	102,624	88,326	92,560	88,346	28.26%
YoY %	-0.87%	27.73%	-1.14%	16.19%	-4.57%	4.77%	-	-
Horiz. %	145.41%	146.68%	114.83%	116.16%	99.98%	104.77%	100.00%	-
PBT	10,038	7,587	9,493	8,577	11,016	11,257	11,255	-7.32%
YoY %	32.31%	-20.08%	10.68%	-22.14%	-2.14%	0.02%	-	-
Horiz. %	89.19%	67.41%	84.34%	76.21%	97.88%	100.02%	100.00%	-
Tax	-2,003	-2,058	-2,350	-1,830	-2,864	-2,128	-2,580	-15.49%
YoY %	2.67%	12.43%	-28.42%	36.10%	-34.59%	17.52%	-	-
Horiz. %	77.64%	79.77%	91.09%	70.93%	111.01%	82.48%	100.00%	-
NP	8,035	5,529	7,143	6,747	8,152	9,129	8,675	-4.96%
YoY %	45.32%	-22.60%	5.87%	-17.24%	-10.70%	5.23%	-	-
Horiz. %	92.62%	63.73%	82.34%	77.78%	93.97%	105.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,035	5,529	7,143	6,747	8,152	9,129	8,675	-4.96%
YoY %	45.32%	-22.60%	5.87%	-17.24%	-10.70%	5.23%	-	-
Horiz. %	92.62%	63.73%	82.34%	77.78%	93.97%	105.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.95%	27.13%	24.76%	21.34%	26.00%	18.90%	22.92%	-
YoY %	-26.47%	9.57%	16.03%	-17.92%	37.57%	-17.54%	-	-
Horiz. %	87.04%	118.37%	108.03%	93.11%	113.44%	82.46%	100.00%	-
Total Cost	120,432	124,059	94,309	95,877	80,174	83,431	79,671	31.61%
YoY %	-2.92%	31.55%	-1.64%	19.59%	-3.90%	4.72%	-	-
Horiz. %	151.16%	155.71%	118.37%	120.34%	100.63%	104.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	336,917	328,550	323,135	315,568	313,375	304,650	294,740	9.29%
YoY %	2.55%	1.68%	2.40%	0.70%	2.86%	3.36%	-	-
Horiz. %	114.31%	111.47%	109.63%	107.07%	106.32%	103.36%	100.00%	-

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

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	336,917	328,550	323,135	315,568	313,375	304,650	294,740	9.29%
YoY %	2.55%	1.68%	2.40%	0.70%	2.86%	3.36%	-	-
Horiz. %	114.31%	111.47%	109.63%	107.07%	106.32%	103.36%	100.00%	-
NOSH	106,283	106,326	106,294	106,251	105,870	105,051	104,518	1.11%
YoY %	-0.04%	0.03%	0.04%	0.36%	0.78%	0.51%	-	-
Horiz. %	101.69%	101.73%	101.70%	101.66%	101.29%	100.51%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	6.25%	4.27%	7.04%	6.57%	9.23%	9.86%	9.82%	-
YoY %	46.37%	-39.35%	7.15%	-28.82%	-6.39%	0.41%	-	-
Horiz. %	63.65%	43.48%	71.69%	66.90%	93.99%	100.41%	100.00%	-
ROE	2.38%	1.68%	2.21%	2.14%	2.60%	3.00%	2.94%	-
YoY %	41.67%	-23.98%	3.27%	-17.69%	-13.33%	2.04%	-	-
Horiz. %	80.95%	57.14%	75.17%	72.79%	88.44%	102.04%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	120.87	121.88	95.44	96.59	83.43	88.11	84.53	26.83%
YoY %	-0.83%	27.70%	-1.19%	15.77%	-5.31%	4.24%	-	-
Horiz. %	142.99%	144.19%	112.91%	114.27%	98.70%	104.24%	100.00%	-
EPS	7.56	5.20	6.72	6.35	7.70	8.69	8.30	-6.01%
YoY %	45.38%	-22.62%	5.83%	-17.53%	-11.39%	4.70%	-	-
Horiz. %	91.08%	62.65%	80.96%	76.51%	92.77%	104.70%	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	3.17	3.09	3.04	2.97	2.96	2.90	2.82	8.08%
YoY %	2.59%	1.64%	2.36%	0.34%	2.07%	2.84%	-	-
Horiz. %	112.41%	109.57%	107.80%	105.32%	104.96%	102.84%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 106,251
RPS	65.03	65.60	51.36	51.95	44.71	46.86	44.72	28.26%
YoY %	-0.87%	27.73%	-1.14%	16.19%	-4.59%	4.79%	-	-
Horiz. %	145.42%	146.69%	114.85%	116.17%	99.98%	104.79%	100.00%	-
EPS	4.07	2.80	3.62	3.42	4.13	4.62	4.39	-4.90%
YoY %	45.36%	-22.65%	5.85%	-17.19%	-10.61%	5.24%	-	-
Horiz. %	92.71%	63.78%	82.46%	77.90%	94.08%	105.24%	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	1.7056	1.6632	1.6358	1.5975	1.5864	1.5423	1.4921	9.29%
YoY %	2.55%	1.68%	2.40%	0.70%	2.86%	3.36%	-	-
Horiz. %	114.31%	111.47%	109.63%	107.06%	106.32%	103.36%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.20	2.11	2.38	2.15	2.01	1.54	1.60	-
P/RPS	1.82	1.73	2.49	2.23	2.41	1.75	1.89	-2.47%
YoY %	5.20%	-30.52%	11.66%	-7.47%	37.71%	-7.41%	-	-
Horiz. %	96.30%	91.53%	131.75%	117.99%	127.51%	92.59%	100.00%	-
P/EPS	29.10	40.58	35.42	33.86	26.10	17.72	19.28	31.48%
YoY %	-28.29%	14.57%	4.61%	29.73%	47.29%	-8.09%	-	-
Horiz. %	150.93%	210.48%	183.71%	175.62%	135.37%	91.91%	100.00%	-
EY	3.44	2.46	2.82	2.95	3.83	5.64	5.19	-23.92%
YoY %	39.84%	-12.77%	-4.41%	-22.98%	-32.09%	8.67%	-	-
Horiz. %	66.28%	47.40%	54.34%	56.84%	73.80%	108.67%	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	0.69	0.68	0.78	0.72	0.68	0.53	0.57	13.54%
YoY %	1.47%	-12.82%	8.33%	5.88%	28.30%	-7.02%	-	-
Horiz. %	121.05%	119.30%	136.84%	126.32%	119.30%	92.98%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/08	23/11/07	24/08/07	17/05/07	14/02/07	27/11/06	18/08/06	-
Price	2.30	2.13	2.10	2.31	2.28	1.62	1.53	-
P/RPS	1.90	1.75	2.20	2.39	2.73	1.84	1.81	3.27%
YoY %	8.57%	-20.45%	-7.95%	-12.45%	48.37%	1.66%	-	-
Horiz. %	104.97%	96.69%	121.55%	132.04%	150.83%	101.66%	100.00%	-
P/EPS	30.42	40.96	31.25	36.38	29.61	18.64	18.43	39.53%
YoY %	-25.73%	31.07%	-14.10%	22.86%	58.85%	1.14%	-	-
Horiz. %	165.06%	222.25%	169.56%	197.40%	160.66%	101.14%	100.00%	-
EY	3.29	2.44	3.20	2.75	3.38	5.36	5.42	-28.24%
YoY %	34.84%	-23.75%	16.36%	-18.64%	-36.94%	-1.11%	-	-
Horiz. %	60.70%	45.02%	59.04%	50.74%	62.36%	98.89%	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	0.73	0.69	0.69	0.78	0.77	0.56	0.54	22.19%
YoY %	5.80%	0.00%	-11.54%	1.30%	37.50%	3.70%	-	-
Horiz. %	135.19%	127.78%	127.78%	144.44%	142.59%	103.70%	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