[CHUAN] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -13.09%
YoY- 245.17%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 139,174 152,641 147,317 151,534 134,843 112,858 101,278 23.67%
PBT 4,755 2,246 1,250 2,378 2,513 -439 -530 -
Tax -1,388 -688 -656 -831 -713 -552 430 -
NP 3,367 1,558 594 1,547 1,800 -991 -100 -
-
NP to SH 3,050 1,546 991 1,594 1,834 -789 -100 -
-
Tax Rate 29.19% 30.63% 52.48% 34.95% 28.37% - - -
Total Cost 135,807 151,083 146,723 149,987 133,043 113,849 101,378 21.58%
-
Net Worth 94,052 92,311 90,495 89,550 88,121 86,521 99,545 -3.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 1,344 - - - - - -
Div Payout % - 86.96% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 94,052 92,311 90,495 89,550 88,121 86,521 99,545 -3.72%
NOSH 44,787 44,811 44,800 44,775 44,731 44,829 45,454 -0.98%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.42% 1.02% 0.40% 1.02% 1.33% -0.88% -0.10% -
ROE 3.24% 1.67% 1.10% 1.78% 2.08% -0.91% -0.10% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 310.75 340.63 328.83 338.43 301.45 251.75 222.81 24.90%
EPS 6.81 3.45 2.21 3.56 4.10 -1.76 -0.22 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.06 2.02 2.00 1.97 1.93 2.19 -2.76%
Adjusted Per Share Value based on latest NOSH - 44,775
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.38 90.36 87.20 89.70 79.82 66.81 59.95 23.67%
EPS 1.81 0.92 0.59 0.94 1.09 -0.47 -0.06 -
DPS 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5567 0.5464 0.5357 0.5301 0.5216 0.5122 0.5893 -3.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.59 0.50 0.40 0.44 0.42 0.39 0.31 -
P/RPS 0.19 0.15 0.12 0.13 0.14 0.15 0.14 22.64%
P/EPS 8.66 14.49 18.08 12.36 10.24 -22.16 -140.91 -
EY 11.54 6.90 5.53 8.09 9.76 -4.51 -0.71 -
DY 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.20 0.22 0.21 0.20 0.14 58.94%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 27/02/07 28/11/06 29/08/06 29/05/06 13/03/06 -
Price 0.38 0.54 0.54 0.46 0.41 0.45 0.37 -
P/RPS 0.12 0.16 0.16 0.14 0.14 0.18 0.17 -20.77%
P/EPS 5.58 15.65 24.41 12.92 10.00 -25.57 -168.18 -
EY 17.92 6.39 4.10 7.74 10.00 -3.91 -0.59 -
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.26 0.27 0.23 0.21 0.23 0.17 3.89%

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