[CHUAN] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -863.16%
YoY- -156.42%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 134,843 112,858 101,278 111,984 99,426 91,410 90,741 30.31%
PBT 2,513 -439 -530 -1,142 30 442 -60 -
Tax -713 -552 430 -31 -320 -295 60 -
NP 1,800 -991 -100 -1,173 -290 147 0 -
-
NP to SH 1,834 -789 -100 -1,098 -114 147 0 -
-
Tax Rate 28.37% - - - 1,066.67% 66.74% - -
Total Cost 133,043 113,849 101,378 113,157 99,716 91,263 90,741 29.15%
-
Net Worth 88,121 86,521 99,545 87,391 90,288 89,981 98,905 -7.42%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 88,121 86,521 99,545 87,391 90,288 89,981 98,905 -7.42%
NOSH 44,731 44,829 45,454 44,816 45,600 44,545 42,631 3.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.33% -0.88% -0.10% -1.05% -0.29% 0.16% 0.00% -
ROE 2.08% -0.91% -0.10% -1.26% -0.13% 0.16% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 301.45 251.75 222.81 249.87 218.04 205.21 212.85 26.19%
EPS 4.10 -1.76 -0.22 -2.45 -0.25 0.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.93 2.19 1.95 1.98 2.02 2.32 -10.35%
Adjusted Per Share Value based on latest NOSH - 44,816
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.82 66.81 59.95 66.29 58.86 54.11 53.71 30.32%
EPS 1.09 -0.47 -0.06 -0.65 -0.07 0.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5216 0.5122 0.5893 0.5173 0.5345 0.5326 0.5855 -7.43%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.42 0.39 0.31 0.44 0.44 0.48 0.56 -
P/RPS 0.14 0.15 0.14 0.18 0.20 0.23 0.26 -33.88%
P/EPS 10.24 -22.16 -140.91 -17.96 -176.00 145.45 0.00 -
EY 9.76 -4.51 -0.71 -5.57 -0.57 0.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.14 0.23 0.22 0.24 0.24 -8.53%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 13/03/06 29/11/05 29/08/05 30/05/05 01/03/05 -
Price 0.41 0.45 0.37 0.38 0.45 0.41 0.52 -
P/RPS 0.14 0.18 0.17 0.15 0.21 0.20 0.24 -30.25%
P/EPS 10.00 -25.57 -168.18 -15.51 -180.00 124.24 0.00 -
EY 10.00 -3.91 -0.59 -6.45 -0.56 0.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.17 0.19 0.23 0.20 0.22 -3.06%

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