[CHUAN] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -689.0%
YoY- -636.73%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 147,317 151,534 134,843 112,858 101,278 111,984 99,426 29.87%
PBT 1,250 2,378 2,513 -439 -530 -1,142 30 1093.73%
Tax -656 -831 -713 -552 430 -31 -320 61.16%
NP 594 1,547 1,800 -991 -100 -1,173 -290 -
-
NP to SH 991 1,594 1,834 -789 -100 -1,098 -114 -
-
Tax Rate 52.48% 34.95% 28.37% - - - 1,066.67% -
Total Cost 146,723 149,987 133,043 113,849 101,378 113,157 99,716 29.27%
-
Net Worth 90,495 89,550 88,121 86,521 99,545 87,391 90,288 0.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 90,495 89,550 88,121 86,521 99,545 87,391 90,288 0.15%
NOSH 44,800 44,775 44,731 44,829 45,454 44,816 45,600 -1.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.40% 1.02% 1.33% -0.88% -0.10% -1.05% -0.29% -
ROE 1.10% 1.78% 2.08% -0.91% -0.10% -1.26% -0.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 328.83 338.43 301.45 251.75 222.81 249.87 218.04 31.41%
EPS 2.21 3.56 4.10 -1.76 -0.22 -2.45 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.00 1.97 1.93 2.19 1.95 1.98 1.33%
Adjusted Per Share Value based on latest NOSH - 44,829
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 87.20 89.70 79.82 66.81 59.95 66.29 58.86 29.86%
EPS 0.59 0.94 1.09 -0.47 -0.06 -0.65 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5357 0.5301 0.5216 0.5122 0.5893 0.5173 0.5345 0.14%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.44 0.42 0.39 0.31 0.44 0.44 -
P/RPS 0.12 0.13 0.14 0.15 0.14 0.18 0.20 -28.79%
P/EPS 18.08 12.36 10.24 -22.16 -140.91 -17.96 -176.00 -
EY 5.53 8.09 9.76 -4.51 -0.71 -5.57 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.20 0.14 0.23 0.22 -6.14%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 29/05/06 13/03/06 29/11/05 29/08/05 -
Price 0.54 0.46 0.41 0.45 0.37 0.38 0.45 -
P/RPS 0.16 0.14 0.14 0.18 0.17 0.15 0.21 -16.53%
P/EPS 24.41 12.92 10.00 -25.57 -168.18 -15.51 -180.00 -
EY 4.10 7.74 10.00 -3.91 -0.59 -6.45 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.21 0.23 0.17 0.19 0.23 11.24%

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