[CHHB] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 117.17%
YoY- -88.72%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 219,448 207,562 223,320 249,613 266,379 444,090 485,829 -41.21%
PBT -38,079 -3,351 6,951 202 -43,210 10,384 19,670 -
Tax -1,695 -1,224 -3,072 4,075 11,043 -7,297 -8,797 -66.74%
NP -39,774 -4,575 3,879 4,277 -32,167 3,087 10,873 -
-
NP to SH -34,937 -429 6,661 5,440 -31,691 3,087 10,873 -
-
Tax Rate - - 44.20% -2,017.33% - 70.27% 44.72% -
Total Cost 259,222 212,137 219,441 245,336 298,546 441,003 474,956 -33.28%
-
Net Worth 663,405 717,546 734,048 707,999 702,917 676,431 797,705 -11.59%
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 663,405 717,546 734,048 707,999 702,917 676,431 797,705 -11.59%
NOSH 275,489 275,979 275,958 277,647 275,653 276,094 321,655 -9.83%
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 -18.12% -2.20% 1.74% 1.71% -12.08% 0.70% 2.24% -
ROE -5.27% -0.06% 0.91% 0.77% -4.51% 0.46% 1.36% -
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 79.66 75.21 80.93 89.90 96.64 160.85 151.04 -34.79%
EPS -12.68 -0.16 2.41 1.96 -11.50 1.12 3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4081 2.60 2.66 2.55 2.55 2.45 2.48 -1.94%
Adjusted Per Share Value based on latest NOSH - 277,647
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 71.76 67.88 73.03 81.63 87.11 145.23 158.88 -41.21%
EPS -11.43 -0.14 2.18 1.78 -10.36 1.01 3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1695 2.3465 2.4005 2.3153 2.2987 2.2121 2.6087 -11.59%
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 0.72 0.69 0.58 0.72 0.68 1.13 1.21 -
P/RPS 0.90 0.92 0.72 0.80 0.70 0.70 0.80 8.19%
P/EPS -5.68 -443.88 24.03 36.75 -5.91 101.06 35.80 -
EY -17.61 -0.23 4.16 2.72 -16.91 0.99 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.22 0.28 0.27 0.46 0.49 -27.96%
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 12/09/06 30/05/06 28/02/06 17/11/05 29/08/05 31/05/05 28/02/05 -
Price 0.60 0.66 0.63 0.64 0.73 0.85 1.19 -
P/RPS 0.75 0.88 0.78 0.71 0.76 0.53 0.79 -3.41%
P/EPS -4.73 -424.58 26.10 32.66 -6.35 76.02 35.20 -
EY -21.14 -0.24 3.83 3.06 -15.75 1.32 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.24 0.25 0.29 0.35 0.48 -35.34%

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